The WACC of Fresh Factory BC Ltd (FRSH.CN) is 5.8%.
Range | Selected | |
Cost of equity | 5.30% - 6.60% | 5.95% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.2% - 6.4% | 5.8% |
Category | Low | High |
Long-term bond rate | 3.6% | 4.1% |
Equity market risk premium | 5.5% | 6.5% |
Adjusted beta | 0.31 | 0.31 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.30% | 6.60% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 0.08 | 0.08 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.2% | 6.4% |
Selected WACC | 5.8% | |