The WACC of Taat Lifestyle & Wellness Ltd (TAAT.CN) is 5.9%.
| Range | Selected | |
| Cost of equity | 6.80% - 13.30% | 10.05% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.20% - 7.00% | 6.10% |
| WACC | 4.6% - 7.2% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 1.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 13.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 3.04 | 3.04 |
| Cost of debt | 5.20% | 7.00% |
| After-tax WACC | 4.6% | 7.2% |
| Selected WACC | 5.9% | |