AXGN
AxoGen Inc
Price:  
14.14 
USD
Volume:  
257,154.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AxoGen WACC - Weighted Average Cost of Capital

The WACC of AxoGen Inc (AXGN) is 7.0%.

The Cost of Equity of AxoGen Inc (AXGN) is 7.20%.
The Cost of Debt of AxoGen Inc (AXGN) is 7.00%.

Range Selected
Cost of equity 5.90% - 8.50% 7.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.8% - 8.2% 7.0%
WACC

AxoGen WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.44 0.64
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.90% 8.50%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.08 0.08
Cost of debt 7.00% 7.00%
After-tax WACC 5.8% 8.2%
Selected WACC 7.0%