The WACC of Yellow Stem Tech Inc (YY.CN) is 10.7%.
| Range | Selected | |
| Cost of equity | 16.00% - 19.30% | 17.65% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.9% - 11.5% | 10.7% |
| Category | Low | High |
| Long-term bond rate | 3.6% | 4.1% |
| Equity market risk premium | 5.5% | 6.5% |
| Adjusted beta | 2.26 | 2.26 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.00% | 19.30% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.9% | 11.5% |
| Selected WACC | 10.7% | |