The WACC of Wesana Health Holdings Inc (WESA.CN) is 4.4%.
| Range | Selected | |
| Cost of equity | 4.50% - 5.70% | 5.10% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.1% - 4.7% | 4.4% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 0.17 | 0.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.50% | 5.70% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.87 | 0.87 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.1% | 4.7% |
| Selected WACC | 4.4% | |