The WACC of Adastra Holdings Ltd (XTRX.CN) is 6.6%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.50% | 5.80% |
| Tax rate | 0.30% - 0.80% | 0.55% |
| Cost of debt | 7.00% - 7.40% | 7.20% |
| WACC | 6.3% - 7.0% | 6.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.38 | 0.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.50% |
| Tax rate | 0.30% | 0.80% |
| Debt/Equity ratio | 1.63 | 1.63 |
| Cost of debt | 7.00% | 7.40% |
| After-tax WACC | 6.3% | 7.0% |
| Selected WACC | 6.6% | |