The WACC of Graph Blockchain Inc (GBLC.CN) is 6.2%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.50% | 8.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.1% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.58 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.1% |
| Selected WACC | 6.2% | |