The WACC of Global UAV Technologies Ltd (UAV.CN) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.70% - 10.50% | 9.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.89 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 10.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.35 | 0.35 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 8.7% |
| Selected WACC | 7.7% | |