The WACC of Pharmadrug Inc (PHRX.CN) is 5.0%.
| Range | Selected | |
| Cost of equity | 4.80% - 6.20% | 5.50% |
| Tax rate | 6.10% - 6.60% | 6.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 5.2% | 5.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.33 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.80% | 6.20% |
| Tax rate | 6.10% | 6.60% |
| Debt/Equity ratio | 1.66 | 1.66 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 5.2% |
| Selected WACC | 5.0% | |