The WACC of Plant-Based Investment Corp (PBIC.CN) is 9.0%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.60% | 9.30% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 10.1% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.96 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.60% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 10.1% |
| Selected WACC | 9.0% | |