The WACC of Vivo Cannabis Inc (VIVO.TO) is 5.7%.
Range | Selected | |
Cost of equity | 5.00% - 6.90% | 5.95% |
Tax rate | 4.00% - 4.70% | 4.35% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 4.6% - 6.8% | 5.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.36 | 0.45 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.00% | 6.90% |
Tax rate | 4.00% | 4.70% |
Debt/Equity ratio | 0.57 | 0.57 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 4.6% | 6.8% |
Selected WACC | 5.7% | |