The WACC of THC Biomed Intl Ltd (THC.CN) is 4.5%.
| Range | Selected | |
| Cost of equity | 4.00% - 9.30% | 6.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.8% - 5.2% | 4.5% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -0.32 | 0.44 |
| Additional risk adjustments | 2.5% | 3.0% |
| Cost of equity | 4.00% | 9.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 2.74 | 2.74 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.8% | 5.2% |
| Selected WACC | 4.5% | |