The WACC of Taat Lifestyle & Wellness Ltd (TAAT.CN) is 5.4%.
| Range | Selected | |
| Cost of equity | 7.30% - 10.50% | 8.90% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.20% - 7.00% | 6.10% |
| WACC | 4.5% - 6.2% | 5.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.81 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.30% | 10.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 4.05 | 4.05 |
| Cost of debt | 5.20% | 7.00% |
| After-tax WACC | 4.5% | 6.2% |
| Selected WACC | 5.4% | |