The WACC of Digicrypts Blockchain Solutions Inc (DIGI.CN) is 7.8%.
| Range | Selected | |
| Cost of equity | 8.30% - 13.10% | 10.70% |
| Tax rate | 0.50% - 4.10% | 2.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.6% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.86 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 13.10% |
| Tax rate | 0.50% | 4.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.6% | 9.0% |
| Selected WACC | 7.8% | |