The WACC of Upco International Inc (UPCO.CN) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 9.70% | 7.95% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.1% - 9.4% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.6 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 9.70% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.1% | 9.4% |
| Selected WACC | 7.8% | |