The WACC of Canopy Growth Corp (WEED.TO) is 7.7%.
| 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% |
| 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% | |