WEED.TO
Canopy Growth Corp
Price:  
1.63 
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 7.7%.

The Cost of Equity of Canopy Growth Corp (WEED.TO) is 9.45%.
The Cost of Debt of Canopy Growth Corp (WEED.TO) is 6.95%.

Range Selected
Cost of equity 7.90% - 11.00% 9.45%
Tax rate 1.90% - 2.60% 2.25%
Cost of debt 6.90% - 7.00% 6.95%
WACC 7.1% - 8.2% 7.7%
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 0.94 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.00%
Tax rate 1.90% 2.60%
Debt/Equity ratio 2.1 2.1
Cost of debt 6.90% 7.00%
After-tax WACC 7.1% 8.2%
Selected WACC 7.7%