The WACC of Global Health Clinics Ltd (MJRX.CN) is 4.1%.
| Range | Selected | |
| Cost of equity | 7.10% - 12.90% | 10.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.9% - 4.2% | 4.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.78 | 1.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 12.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 16.18 | 16.18 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.9% | 4.2% |
| Selected WACC | 4.1% | |