The WACC of Nass Valley Gateway Ltd (NVG.CN) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.60% - 7.90% | 6.75% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 7.5% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.3% | 3.8% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.46 | 0.59 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 7.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 7.5% |
| Selected WACC | 6.4% | |