The WACC of Hutchison China MediTech Ltd (HCM.L) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.00% - 7.80% | 6.90% |
| Tax rate | 3.90% - 5.00% | 4.45% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.0% - 7.8% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.7% | 4.2% |
| Equity market risk premium | 6.0% | 7.0% |
| Adjusted beta | 0.38 | 0.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 7.80% |
| Tax rate | 3.90% | 5.00% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.0% | 7.8% |
| Selected WACC | 6.9% | |