The WACC of Cashbox Ventures Ltd (CBOX.X.CN) is 7.9%.
| Range | Selected | |
| Cost of equity | 9.90% - 12.10% | 11.00% |
| Tax rate | 2.00% - 2.70% | 2.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 8.5% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.15 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.90% | 12.10% |
| Tax rate | 2.00% | 2.70% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 8.5% |
| Selected WACC | 7.9% | |