The WACC of Atmofizer Technologies Inc (ATMO.CN) is 14.1%.
| Range | Selected | |
| Cost of equity | 21.20% - 25.70% | 23.45% |
| Tax rate | 0.40% - 11.10% | 5.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 13.1% - 15.1% | 14.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.53 | 3.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.20% | 25.70% |
| Tax rate | 0.40% | 11.10% |
| Debt/Equity ratio | 0.99 | 0.99 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 13.1% | 15.1% |
| Selected WACC | 14.1% | |