The WACC of Vireo Health International Inc (VREO.CN) is 7.4%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.50% | 7.85% |
| Tax rate | 0.60% - 25.50% | 13.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 8.8% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.61 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.50% |
| Tax rate | 0.60% | 25.50% |
| Debt/Equity ratio | 0.14 | 0.14 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 8.8% |
| Selected WACC | 7.4% | |