CDNA
CareDx Inc
Price:  
14.19 
USD
Volume:  
731,304.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CareDx WACC - Weighted Average Cost of Capital

The WACC of CareDx Inc (CDNA) is 6.5%.

The Cost of Equity of CareDx Inc (CDNA) is 8.20%.
The Cost of Debt of CareDx Inc (CDNA) is 5.00%.

Range Selected
Cost of equity 7.00% - 9.40% 8.20%
Tax rate 2.80% - 4.60% 3.70%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.1% 6.5%
WACC

CareDx WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 0.8
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 9.40%
Tax rate 2.80% 4.60%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.1%
Selected WACC 6.5%