The WACC of Vext Science Inc (VEXT.CN) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.10% | 7.95% |
| Tax rate | 25.70% - 28.40% | 27.05% |
| Cost of debt | 8.40% - 10.60% | 9.50% |
| WACC | 6.5% - 8.2% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.72 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.10% |
| Tax rate | 25.70% | 28.40% |
| Debt/Equity ratio | 1.55 | 1.55 |
| Cost of debt | 8.40% | 10.60% |
| After-tax WACC | 6.5% | 8.2% |
| Selected WACC | 7.3% | |