The WACC of Lotus Ventures Inc (J.CN) is 4.4%.
| Range | Selected | |
| Cost of equity | 3.80% - 8.80% | 6.30% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.7% - 5.0% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.38 | 0.33 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 3.80% | 8.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.71 | 2.71 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.7% | 5.0% |
| Selected WACC | 4.4% | |