The WACC of Newscope Capital Corporation (PHRM.CN) is 5.5%.
| Range | Selected | |
| Cost of equity | 4.80% - 9.70% | 7.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.3% - 6.7% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.13 | 0.74 |
| Additional risk adjustments | 1.0% | 1.5% |
| Cost of equity | 4.80% | 9.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.3% | 6.7% |
| Selected WACC | 5.5% | |