The WACC of Inner Spirit Holdings Ltd (ISH.CN) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.30% | 9.05% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.3% - 9.3% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.94 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.30% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.3% | 9.3% |
| Selected WACC | 8.3% | |