The WACC of Juva Life Inc (JUVA.CN) is 8.8%.
| Range | Selected | |
| Cost of equity | 14.40% - 18.90% | 16.65% |
| Tax rate | 0.20% - 0.40% | 0.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.1% - 9.6% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 2.2 | 2.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.40% | 18.90% |
| Tax rate | 0.20% | 0.40% |
| Debt/Equity ratio | 2.03 | 2.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.1% | 9.6% |
| Selected WACC | 8.8% | |