The WACC of TripSitter Clinic Ltd (KETA.CN) is 3.5%.
| Range | Selected | |
| Cost of equity | 3.30% - 3.40% | 3.35% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.5% - 3.5% | 3.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.95 | -0.95 |
| Additional risk adjustments | 5.0% | 5.5% |
| Cost of equity | 3.30% | 3.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.02 | 1.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.5% | 3.5% |
| Selected WACC | 3.5% | |