The WACC of BYT Holdings Ltd (BYT.CN) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.30% - 7.20% | 6.25% |
| Tax rate | 1.50% - 2.90% | 2.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.8% - 7.1% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.32 | 0.42 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 7.20% |
| Tax rate | 1.50% | 2.90% |
| Debt/Equity ratio | 0.43 | 0.43 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.8% | 7.1% |
| Selected WACC | 6.4% | |