The WACC of GameOn Entertainment Technologies Inc (GET.CN) is 15.3%.
| Range | Selected | |
| Cost of equity | 8.80% - 10.90% | 9.85% |
| Tax rate | 0.30% - 1.00% | 0.65% |
| Cost of debt | 7.00% - 29.50% | 18.25% |
| WACC | 7.6% - 23.0% | 15.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.1 | 1.1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 10.90% |
| Tax rate | 0.30% | 1.00% |
| Debt/Equity ratio | 1.93 | 1.93 |
| Cost of debt | 7.00% | 29.50% |
| After-tax WACC | 7.6% | 23.0% |
| Selected WACC | 15.3% | |