The WACC of Nuran Wireless Inc (NUR.CN) is 5.1%.
| Range | Selected | |
| Cost of equity | 4.80% - 8.20% | 6.50% |
| Tax rate | 0.10% - 4.10% | 2.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 5.3% | 5.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 8.20% |
| Tax rate | 0.10% | 4.10% |
| Debt/Equity ratio | 5.91 | 5.91 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 5.3% |
| Selected WACC | 5.1% | |