The WACC of Golden Leaf Holdings Ltd (GLH.CN) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.80% | 7.50% |
| Tax rate | 1.30% - 2.20% | 1.75% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.7% - 8.4% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.6 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.80% |
| Tax rate | 1.30% | 2.20% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.7% | 8.4% |
| Selected WACC | 7.0% | |