The WACC of Vejii Holdings Ltd (VEJI.CN) is 4.2%.
| Range | Selected | |
| Cost of equity | 10.80% - 13.10% | 11.95% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.2% - 4.3% | 4.2% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 1.32 | 1.32 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 13.10% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 14.47 | 14.47 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.2% | 4.3% |
| Selected WACC | 4.2% | |