The WACC of AquaBounty Technologies Inc (AQB) is 7.6%.
| Range | Selected | |
| Cost of equity | 17.50% - 22.40% | 19.95% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.2% - 9.0% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.96 | 3.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 17.50% | 22.40% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 3.41 | 3.41 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.2% | 9.0% |
| Selected WACC | 7.6% | |