The WACC of StateHouse Holdings Inc (STHZ.CN) is 7.6%.
| Range | Selected | |
| Cost of equity | 50.70% - 78.20% | 64.45% |
| Tax rate | 7.80% - 19.10% | 13.45% |
| Cost of debt | 6.00% - 6.80% | 6.40% |
| WACC | 7.1% - 8.1% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 9.32 | 12.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 50.70% | 78.20% |
| Tax rate | 7.80% | 19.10% |
| Debt/Equity ratio | 26.71 | 26.71 |
| Cost of debt | 6.00% | 6.80% |
| After-tax WACC | 7.1% | 8.1% |
| Selected WACC | 7.6% | |