The WACC of Coinshares International Ltd (CS.ST) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.70% | 8.95% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 7.2% - 10.7% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 2.5% | 3.0% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.93 | 1.18 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.70% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 7.2% | 10.7% |
| Selected WACC | 9.0% | |