The WACC of Chemistree Technology Inc (CHM.CN) is 4.2%.
| Range | Selected | |
| Cost of equity | 4.20% - 6.30% | 5.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.9% - 4.5% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.18 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.20% | 6.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.06 | 2.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.9% | 4.5% |
| Selected WACC | 4.2% | |