The WACC of Auxly Cannabis Group Inc (XLY.TO) is 8.1%.
| Range | Selected | |
| Cost of equity | 17.00% - 23.10% | 20.05% |
| Tax rate | 5.90% - 7.50% | 6.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 8.7% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.72 | 3.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.00% | 23.10% |
| Tax rate | 5.90% | 7.50% |
| Debt/Equity ratio | 3.54 | 3.54 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 8.7% |
| Selected WACC | 8.1% | |