The WACC of CleanGo Innovations Inc (CGII.CN) is 15.4%.
| Range | Selected | |
| Cost of equity | 17.80% - 21.70% | 19.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 14.0% - 16.8% | 15.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.87 | 2.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.80% | 21.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 14.0% | 16.8% |
| Selected WACC | 15.4% | |