The WACC of Fantasy 360 Technologies Inc (VRAR.CN) is 6.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 9.90% | 9.00% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 4.30% - 4.50% | 4.40% |
| WACC | 5.8% - 6.8% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.82 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 9.90% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 4.30% | 4.50% |
| After-tax WACC | 5.8% | 6.8% |
| Selected WACC | 6.3% | |