The WACC of Green Organic Dutchman Holdings Ltd (TGOD.CN) is 13.6%.
| Range | Selected | |
| Cost of equity | 16.20% - 21.80% | 19.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 13.20% - 17.60% | 15.40% |
| WACC | 11.7% - 15.6% | 13.6% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 2.29 | 2.65 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.20% | 21.80% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.32 | 2.32 |
| Cost of debt | 13.20% | 17.60% |
| After-tax WACC | 11.7% | 15.6% |
| Selected WACC | 13.6% | |