The WACC of Cannibble Foodtech Ltd (PLCN.CN) is 3.8%.
| Range | Selected | |
| Cost of equity | 3.50% - 4.40% | 3.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 3.6% | 3.8% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -1.91 | -1.91 |
| Additional risk adjustments | 11.0% | 11.5% |
| Cost of equity | 3.50% | 4.40% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 3.6% |
| Selected WACC | 3.8% | |