The WACC of High Fusion Inc (FUZN.CN) is 9.0%.
| Range | Selected | |
| Cost of equity | 31.70% - 45.90% | 38.80% |
| Tax rate | 0.50% - 0.60% | 0.55% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.9% - 11.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 5.12 | 6.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 31.70% | 45.90% |
| Tax rate | 0.50% | 0.60% |
| Debt/Equity ratio | 8.46 | 8.46 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.9% | 11.1% |
| Selected WACC | 9.0% | |