Hexo Corp (HEXO.TO) WACC Analysis

As of May 24, 2025, Hexo Corp (HEXO.TO) carries a Weighted Average Cost of Capital (WACC) of 8.0%. WACC reflects the blended rate Hexo Corp must pay to both equity and debt holders.

Within that, the cost of equity is 11.8%, the cost of debt is 7.0%, and the effective tax rate is 0.8%.

Breakdown of WACC Components

• Long-term bond rate: 3.2% – 3.7%
• Equity market risk premium: 5.1% – 6.1%
• Adjusted beta: 1.69 – 2.27
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 6.59

What It Means for Investors

With a selected WACC of 8.0%, Hexo Corp must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.