The WACC of Advance United Holdings Inc (AUHI.CN) is 3.4%.
| Range | Selected | |
| Cost of equity | 2.80% - 3.20% | 3.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.5% - 3.2% | 3.4% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | -1.43 | -1.43 |
| Additional risk adjustments | 7.5% | 8.0% |
| Cost of equity | 2.80% | 3.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.5% | 3.2% |
| Selected WACC | 3.4% | |