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% | |