The WACC of Genius Metals Inc (GENI.CN) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.30% - 9.60% | 8.45% |
| Tax rate | 10.70% - 13.60% | 12.15% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 9.5% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.83 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 9.60% |
| Tax rate | 10.70% | 13.60% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 9.5% |
| Selected WACC | 8.4% | |