The WACC of Aquarius AI Inc (AQUA.CN) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.70% | 9.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.7% - 10.5% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.77 | 0.95 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.7% | 10.5% |
| Selected WACC | 9.1% | |