The WACC of Vivo Cannabis Inc (VIVO.TO) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.00% - 6.70% | 5.85% |
| Tax rate | 4.00% - 4.70% | 4.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.6% - 6.7% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.36 | 0.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.00% | 6.70% |
| 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% | 6.7% |
| Selected WACC | 5.6% | |