The WACC of Brand X Lifestyle Corp (BXXX.CN) is 4.9%.
| Range | Selected | |
| Cost of equity | 5.20% - 7.00% | 6.10% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.4% - 5.4% | 4.9% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.39 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.20% | 7.00% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.4% | 5.4% |
| Selected WACC | 4.9% | |