The WACC of StateHouse Holdings Inc (STHZ.CN) is 7.5%.
| Range | Selected | |
| Cost of equity | 44.80% - 76.70% | 60.75% |
| Tax rate | 7.80% - 19.10% | 13.45% |
| Cost of debt | 6.00% - 6.80% | 6.40% |
| WACC | 6.9% - 8.0% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 8.16 | 11.9 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 44.80% | 76.70% |
| Tax rate | 7.80% | 19.10% |
| Debt/Equity ratio | 26.85 | 26.85 |
| Cost of debt | 6.00% | 6.80% |
| After-tax WACC | 6.9% | 8.0% |
| Selected WACC | 7.5% | |