The WACC of Prophecy DeFi Inc (PDFI.CN) is 6.9%.
| Range | Selected | |
| Cost of equity | 3.30% - 14.30% | 8.80% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 9.5% - 4.2% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -12.03 | -12.03 |
| Additional risk adjustments | 72.5% | 73.0% |
| Cost of equity | 3.30% | 14.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1.11 | 1.11 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 9.5% | 4.2% |
| Selected WACC | 6.9% | |