The WACC of Valeo Pharma Inc (VPH.CN) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.10% | 8.45% |
| Tax rate | 26.50% - 26.50% | 26.50% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.2% - 9.2% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.4% | 3.9% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.74 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.10% |
| Tax rate | 26.50% | 26.50% |
| Debt/Equity ratio | 0.2 | 0.2 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.2% | 9.2% |
| Selected WACC | 7.7% | |