The WACC of Beyondspring Inc (BYSI) is 8.2%.
| Range | Selected | |
| Cost of equity | 8.10% - 10.80% | 9.45% |
| Tax rate | 0.30% - 0.50% | 0.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.5% - 8.9% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.91 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 10.80% |
| Tax rate | 0.30% | 0.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.5% | 8.9% |
| Selected WACC | 8.2% | |