The WACC of Gaia Grow Corp (GAIA.CN) is 6.2%.
| Range | Selected | |
| Cost of equity | 16.00% - 26.20% | 21.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.5% - 6.9% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.52 | 3.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.00% | 26.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 5.91 | 5.91 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.5% | 6.9% |
| Selected WACC | 6.2% | |