The WACC of Feel Foods Ltd (FEEL.CN) is 17.1%.
| Range | Selected | |
| Cost of equity | 17.90% - 21.90% | 19.90% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 15.3% - 19.0% | 17.1% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 3.06 | 3.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.90% | 21.90% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 15.3% | 19.0% |
| Selected WACC | 17.1% | |