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% | |