The WACC of Metamaterial Inc (MMAX.CN) is 8.2%.
Range | Selected | |
Cost of equity | 17.60% - 25.80% | 21.70% |
Tax rate | 25.90% - 26.50% | 26.20% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.2% - 9.2% | 8.2% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 5.1% | 6.1% |
Adjusted beta | 2.84 | 3.54 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 17.60% | 25.80% |
Tax rate | 25.90% | 26.50% |
Debt/Equity ratio | 3.03 | 3.03 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.2% | 9.2% |
Selected WACC | 8.2% | |