The WACC of Nuran Wireless Inc (NUR.CN) is 5.3%.
| Range | Selected | |
| Cost of equity | 5.30% - 9.60% | 7.45% |
| Tax rate | 0.10% - 4.10% | 2.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.1% - 5.6% | 5.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.82 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 9.60% |
| Tax rate | 0.10% | 4.10% |
| Debt/Equity ratio | 5.22 | 5.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.1% | 5.6% |
| Selected WACC | 5.3% | |