The WACC of Beyond Medical Technologies Inc (DOCT.CN) is 11.5%.
| Range | Selected | |
| Cost of equity | 11.20% - 13.80% | 12.50% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 10.4% - 12.7% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.58 | 1.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.20% | 13.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 10.4% | 12.7% |
| Selected WACC | 11.5% | |