The WACC of Modern Plant Based Foods Inc (MEAT.CN) is 5.6%.
| Range | Selected | |
| Cost of equity | 4.70% - 6.60% | 5.65% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.5% - 6.7% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.3 | 0.4 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.70% | 6.60% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.5% | 6.7% |
| Selected WACC | 5.6% | |