The WACC of EarthRenew Inc (ERTH.CN) is 5.7%.
| Range | Selected | |
| Cost of equity | 4.90% - 6.80% | 5.85% |
| Tax rate | 0.90% - 4.30% | 2.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.5% - 6.8% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.35 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.90% | 6.80% |
| Tax rate | 0.90% | 4.30% |
| Debt/Equity ratio | 0.69 | 0.69 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.5% | 6.8% |
| Selected WACC | 5.7% | |