The WACC of YourWay Cannabis Brands Inc (YOUR.CN) is 17.5%.
| Range | Selected | |
| Cost of equity | 19.30% - 23.50% | 21.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 15.9% - 19.2% | 17.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.16 | 3.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.30% | 23.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.27 | 0.27 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 15.9% | 19.2% |
| Selected WACC | 17.5% | |