The WACC of Verano Holdings Corp (VRNO.CN) is 9.8%.
| Range | Selected | |
| Cost of equity | 9.10% - 11.10% | 10.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.40% - 15.80% | 11.60% |
| WACC | 8.5% - 11.2% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 11.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 7.40% | 15.80% |
| After-tax WACC | 8.5% | 11.2% |
| Selected WACC | 9.8% | |