Sativa Wellness Group Inc (SWEL.CN) WACC Analysis

As of May 23, 2025, Sativa Wellness Group Inc (SWEL.CN) carries a Weighted Average Cost of Capital (WACC) of 8.4%. WACC reflects the blended rate Sativa Wellness Group Inc must pay to both equity and debt holders.

Within that, the cost of equity is 6.5%, the cost of debt is 5.0%, and the effective tax rate is 0.4%.

Breakdown of WACC Components

• Long-term bond rate: 3.4% – 3.9%
• Equity market risk premium: 4.7% – 5.7%
• Adjusted beta: 0.65 – 1.06
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.02

What It Means for Investors

With a selected WACC of 8.4%, Sativa Wellness Group Inc must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects a moderate financing cost structure.