The WACC of Adicet Bio Inc (ACET) is 9.5%.
| Range | Selected | |
| Cost of equity | 10.60% - 17.60% | 14.10% |
| Tax rate | -% - 0.10% | 0.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 11.3% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.46 | 2.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.60% | 17.60% |
| Tax rate | -% | 0.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 11.3% |
| Selected WACC | 9.5% | |