The WACC of Molecule Holdings Inc (MLCL.CN) is 5.1%.
| Range | Selected | |
| Cost of equity | 10.80% - 30.70% | 20.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 5.9% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.5 | 4.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 30.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 10.9 | 10.9 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 5.9% |
| Selected WACC | 5.1% | |