The WACC of Kaixin Auto Holdings (KXIN) is 34.0%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.80% | 10.30% |
| Tax rate | 0.40% - 1.30% | 0.85% |
| Cost of debt | 42.60% - 42.60% | 42.60% |
| WACC | 33.7% - 34.2% | 34.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.07 | 1.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.80% |
| Tax rate | 0.40% | 1.30% |
| Debt/Equity ratio | 2.86 | 2.86 |
| Cost of debt | 42.60% | 42.60% |
| After-tax WACC | 33.7% | 34.2% |
| Selected WACC | 34.0% | |