The WACC of Advantex Marketing International Inc (ADX.CN) is 11.1%.
| Range | Selected | |
| Cost of equity | 26.70% - 39.10% | 32.90% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.30% - 20.20% | 12.75% |
| WACC | 5.7% - 16.6% | 11.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 4.63 | 5.72 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 26.70% | 39.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 12.23 | 12.23 |
| Cost of debt | 5.30% | 20.20% |
| After-tax WACC | 5.7% | 16.6% |
| Selected WACC | 11.1% | |