The WACC of MJardin Group Inc (MJAR.CN) is 5.0%.
| Range | Selected | |
| Cost of equity | 5.80% - 80.80% | 43.30% |
| Tax rate | 0.10% - 0.70% | 0.40% |
| Cost of debt | 4.70% - 4.70% | 4.70% |
| WACC | 4.7% - 5.3% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.51 | 13.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 80.80% |
| Tax rate | 0.10% | 0.70% |
| Debt/Equity ratio | 122.01 | 122.01 |
| Cost of debt | 4.70% | 4.70% |
| After-tax WACC | 4.7% | 5.3% |
| Selected WACC | 5.0% | |