The WACC of Gemina Laboratories Ltd (GLAB.CN) is 7.6%.
Range | Selected | |
Cost of equity | 6.80% - 8.50% | 7.65% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.7% - 8.4% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 0.71 | 0.71 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 8.50% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.7% | 8.4% |
Selected WACC | 7.6% | |