The WACC of Green Scientific Labs Holdings Inc (GSL.CN) is 6.1%.
| Range | Selected | |
| Cost of equity | 3.40% - 36.00% | 19.70% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.2% - 5.0% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -33.65 | -33.65 |
| Additional risk adjustments | 204.5% | 205.0% |
| Cost of equity | 3.40% | 36.00% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 14.53 | 14.53 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.2% | 5.0% |
| Selected WACC | 6.1% | |