The WACC of Nabis Holdings Inc (NAB.CN) is 6.1%.
| Range | Selected | |
| Cost of equity | 59.40% - 77.90% | 68.65% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.8% - 6.5% | 6.1% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 11.83 | 12.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 59.40% | 77.90% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 25.37 | 25.37 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.8% | 6.5% |
| Selected WACC | 6.1% | |