The WACC of Billy Goat Brands Ltd (GOAT.CN) is 10.6%.
| Range | Selected | |
| Cost of equity | 10.00% - 12.40% | 11.20% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.5% - 11.7% | 10.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.35 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 12.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.09 | 0.09 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.5% | 11.7% |
| Selected WACC | 10.6% | |