The WACC of Alphatec Holdings Inc (ATEC) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.40% - 11.80% | 9.60% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 7.00% - 7.40% | 7.20% |
| WACC | 7.3% - 10.7% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.77 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 11.80% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 7.00% | 7.40% |
| After-tax WACC | 7.3% | 10.7% |
| Selected WACC | 9.0% | |