The WACC of Pharmadrug Inc (BUZZ.CN) is 8.7%.
| Range | Selected | |
| Cost of equity | 7.80% - 9.90% | 8.85% |
| Tax rate | 0.30% - 2.90% | 1.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.7% - 9.7% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.93 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 9.90% |
| Tax rate | 0.30% | 2.90% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.7% | 9.7% |
| Selected WACC | 8.7% | |