The WACC of Swarmio Media Holdings Inc (SWRM.CN) is 19.4%.
| Range | Selected | |
| Cost of equity | 74.20% - 89.10% | 81.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 17.9% - 20.9% | 19.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 13.93 | 13.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 74.20% | 89.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.97 | 3.97 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 17.9% | 20.9% |
| Selected WACC | 19.4% | |