The WACC of BYT Holdings Ltd (BYT.CN) is 6.3%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.20% | 6.30% |
| Tax rate | 1.50% - 2.90% | 2.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.5% - 7.2% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.43 | 0.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.20% |
| Tax rate | 1.50% | 2.90% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.5% | 7.2% |
| Selected WACC | 6.3% | |