The WACC of Adamant Holding Inc (ADMT.CN) is 5.3%.
| Range | Selected | |
| Cost of equity | 4.40% - 6.80% | 5.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 6.3% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.14 | 0.35 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.40% | 6.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 6.3% |
| Selected WACC | 5.3% | |