WEED.TO
Canopy Growth Corp
Price:  
4.95 
CAD
Volume:  
402,303.00
Canada | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WEED.TO WACC - Weighted Average Cost of Capital

The WACC of Canopy Growth Corp (WEED.TO) is 7.1%.

The Cost of Equity of Canopy Growth Corp (WEED.TO) is 7.45%.
The Cost of Debt of Canopy Growth Corp (WEED.TO) is 6.95%.

Range Selected
Cost of equity 5.70% - 9.20% 7.45%
Tax rate 1.90% - 2.60% 2.25%
Cost of debt 6.90% - 7.00% 6.95%
WACC 6.2% - 8.0% 7.1%
WACC

WEED.TO WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.49 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 9.20%
Tax rate 1.90% 2.60%
Debt/Equity ratio 0.97 0.97
Cost of debt 6.90% 7.00%
After-tax WACC 6.2% 8.0%
Selected WACC 7.1%