The WACC of Gaby Inc (GABY.CN) is 56.4%.
| Range | Selected | |
| Cost of equity | 22.80% - 31.40% | 27.10% |
| Tax rate | 2.10% - 3.80% | 2.95% |
| Cost of debt | 7.00% - 117.40% | 62.20% |
| WACC | 8.6% - 104.2% | 56.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 3.84 | 4.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 22.80% | 31.40% |
| Tax rate | 2.10% | 3.80% |
| Debt/Equity ratio | 8.3 | 8.3 |
| Cost of debt | 7.00% | 117.40% |
| After-tax WACC | 8.6% | 104.2% |
| Selected WACC | 56.4% | |