The WACC of Gummy Project Inc (GUMY.CN) is 8.8%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.90% | 9.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 10.6% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.65 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 10.6% |
| Selected WACC | 8.8% | |