The WACC of Willow Biosciences Inc (WLLW.TO) is 7.4%.
| Range | Selected | |
| Cost of equity | 5.60% - 10.00% | 7.80% |
| Tax rate | -% - 0.20% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 9.2% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.48 | 0.96 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 10.00% |
| Tax rate | -% | 0.20% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 9.2% |
| Selected WACC | 7.4% | |