The WACC of Newscope Capital Corporation (PHRM.CN) is 4.8%.
| Range | Selected | |
| Cost of equity | 4.70% - 7.20% | 5.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 5.4% | 4.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.01 | 0.26 |
| Additional risk adjustments | 1.5% | 2.0% |
| Cost of equity | 4.70% | 7.20% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 5.4% |
| Selected WACC | 4.8% | |