The WACC of Tony G Co-Investment Holdings Ltd (TONY.CN) is 3.1%.
| Range | Selected | |
| Cost of equity | 2.80% - 3.10% | 2.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 3.2% - 3.0% | 3.1% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | -1.28 | -1.28 |
| Additional risk adjustments | 6.5% | 7.0% |
| Cost of equity | 2.80% | 3.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.19 | 0.19 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 3.2% | 3.0% |
| Selected WACC | 3.1% | |