The WACC of Goodbody Health Inc (GDBY.CN) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.20% | 8.80% |
| Tax rate | 0.30% - 1.40% | 0.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 9.9% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.82 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.20% |
| Tax rate | 0.30% | 1.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 9.9% |
| Selected WACC | 8.6% | |