The WACC of Generative AI Solutions Corp (AICO.CN) is 25.2%.
| Range | Selected | |
| Cost of equity | 25.70% - 31.10% | 28.40% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 22.8% - 27.6% | 25.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 4.41 | 4.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 25.70% | 31.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 22.8% | 27.6% |
| Selected WACC | 25.2% | |