The WACC of Relay Medical Corp (RELA.CN) is 5.8%.
| Range | Selected | |
| Cost of equity | 4.60% - 7.30% | 5.95% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.5% - 7.1% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.26 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.60% | 7.30% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.5% | 7.1% |
| Selected WACC | 5.8% | |