Skip to content

Edible Garden AG Incorporated Common Stock (EDBL) — WACC Analysis

WACC Breakdown

Edible Garden AG Incorporated Common Stock (EDBL) has a weighted average cost of capital (WACC) of 7.1%. The cost of equity is 10.7%, derived from a beta of 1.45 and a risk-free rate of 5.2%. The after-tax cost of debt is 6.6%. The capital structure is 13.2% equity and 86.8% debt.

Interpretation

A WACC of 7.1% suggests that the market views Edible Garden AG Incorporated Common Stock as relatively low-risk, with a lower cost of financing.

Investors can compare EDBL's WACC of 7.1% against industry peers to gauge its relative financing costs. A beta of 1.45 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

EDBL WACC: 7.12% for Edible Garden AG Incorporated Common Stock

Current inputs imply a 10.72% cost of equity and a 6.58% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Edible Garden AG Incorporated Common Stock Common Stock (EDBL) WACC Results
Weighted Average Cost of Capital
7.12%
Cost of Equity
10.72%
Risk-Free Rate5.22%
Beta1.45
Market Risk Premium4.23%
Cost of Debt
6.58%
Pre-Tax Cost of Debt6.58%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 13.16%($2.09M)
Debt: 86.84%($13.79M)
Equity Component
1.41%
13.16% × 10.72%
Debt Component
5.71%
86.84% × 6.58%

Edible Garden AG Incorporated Common Stock (EDBL) WACC in context

Edible Garden AG Incorporated Common Stock (EDBL) currently screens with an estimated WACC of 7.12%. That blends a 10.72% cost of equity, a 6.58% pre-tax cost of debt, and a 13.16% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What EDBL WACC implies

A 7.12% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates EDBL

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.45 and equity accounts for 13.16% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.