The WACC of Pharmadrug Inc (PHRX.CN) is 7.8%.
| Range | Selected | |
| Cost of equity | 11.80% - 14.50% | 13.15% |
| Tax rate | 6.10% - 6.60% | 6.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 8.3% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.69 | 1.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 11.80% | 14.50% |
| Tax rate | 6.10% | 6.60% |
| Debt/Equity ratio | 1.69 | 1.69 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 8.3% |
| Selected WACC | 7.8% | |