The WACC of Align Technology Inc (ALGN) is 6.3%.
Range | Selected | |
Cost of equity | 6.80% - 11.40% | 9.10% |
Tax rate | 27.90% - 34.20% | 31.05% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.2% - 7.3% | 6.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.63 | 1.17 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.80% | 11.40% |
Tax rate | 27.90% | 34.20% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.2% | 7.3% |
Selected WACC | 6.3% | |