The WACC of Braxia Scientific Corp (BRAX.CN) is 6.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 6.90% | 6.15% |
| Tax rate | 0.10% - 0.30% | 0.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.6% | 6.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.45 | 0.45 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 6.90% |
| Tax rate | 0.10% | 0.30% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.6% |
| Selected WACC | 6.0% | |