The WACC of Generative AI Solutions Corp (AICO.CN) is 16.1%.
| Range | Selected | |
| Cost of equity | 15.60% - 19.10% | 17.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 14.5% - 17.7% | 16.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.45 | 2.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.60% | 19.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 14.5% | 17.7% |
| Selected WACC | 16.1% | |