YOUR.CN
YourWay Cannabis Brands Inc
Price:  
0.09 
CAD
Volume:  
149,350.00
Canada | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

YOUR.CN WACC - Weighted Average Cost of Capital

The WACC of YourWay Cannabis Brands Inc (YOUR.CN) is 17.5%.

The Cost of Equity of YourWay Cannabis Brands Inc (YOUR.CN) is 21.40%.
The Cost of Debt of YourWay Cannabis Brands Inc (YOUR.CN) is 4.25%.

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%
WACC

YOUR.CN WACC calculation

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%