AXGN
AxoGen Inc
Price:  
7.00 
USD
Volume:  
503,481.00
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 7.7%.

The Cost of Equity of AxoGen Inc (AXGN) is 8.05%.
The Cost of Debt of AxoGen Inc (AXGN) is 7.00%.

Range Selected
Cost of equity 6.70% - 9.40% 8.05%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.5% - 8.9% 7.7%
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 0.61 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.14 0.14
Cost of debt 7.00% 7.00%
After-tax WACC 6.5% 8.9%
Selected WACC 7.7%