The WACC of Aerie Pharmaceuticals Inc (AERI) is 7.7%.
Range | Selected | |
Cost of equity | 6.80% - 9.10% | 7.95% |
Tax rate | 0.50% - 1.00% | 0.75% |
Cost of debt | 7.00% - 7.00% | 7.00% |
WACC | 6.9% - 8.6% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.64 | 0.76 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 9.10% |
Tax rate | 0.50% | 1.00% |
Debt/Equity ratio | 0.31 | 0.31 |
Cost of debt | 7.00% | 7.00% |
After-tax WACC | 6.9% | 8.6% |
Selected WACC | 7.7% | |