The WACC of BioDelivery Sciences International Inc (BDSI) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.00% | 7.75% |
| Tax rate | 27.00% - 27.00% | 27.00% |
| Cost of debt | 4.50% - 11.70% | 8.10% |
| WACC | 6.2% - 8.9% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.8 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.00% |
| Tax rate | 27.00% | 27.00% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.50% | 11.70% |
| After-tax WACC | 6.2% | 8.9% |
| Selected WACC | 7.6% | |