The WACC of Global Wellness Strategies Inc (GWS.CN) is 25.1%.
| Range | Selected | |
| Cost of equity | 23.10% - 27.60% | 25.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 22.9% - 27.4% | 25.1% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 3.55 | 3.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 23.10% | 27.60% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 22.9% | 27.4% |
| Selected WACC | 25.1% | |