The WACC of Intellabridge Technology Corp (KASH.CN) is 20.6%.
| Range | Selected | |
| Cost of equity | 32.60% - 39.40% | 36.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 18.9% - 22.3% | 20.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 5.77 | 5.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 32.60% | 39.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 18.9% | 22.3% |
| Selected WACC | 20.6% | |