The WACC of Billy Goat Brands Ltd (GOAT.CN) is 3.6%.
| Range | Selected | |
| Cost of equity | 3.10% - 4.10% | 3.60% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.2% - 4.0% | 3.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.01 | -0.01 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 3.10% | 4.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.2% | 4.0% |
| Selected WACC | 3.6% | |