The WACC of Prophecy DeFi Inc (PDFI.CN) is 15.2%.
| Range | Selected | |
| Cost of equity | 3.00% - 10.40% | 6.70% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 23.20% - 23.20% | 23.20% |
| WACC | 15.9% - 14.4% | 15.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -8.38 | -8.38 |
| Additional risk adjustments | 50.0% | 50.5% |
| Cost of equity | 3.00% | 10.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 4.43 | 4.43 |
| Cost of debt | 23.20% | 23.20% |
| After-tax WACC | 15.9% | 14.4% |
| Selected WACC | 15.2% | |