CDXS
Codexis Inc
Price:  
2.47 
USD
Volume:  
770,131.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDXS WACC - Weighted Average Cost of Capital

The WACC of Codexis Inc (CDXS) is 10.4%.

The Cost of Equity of Codexis Inc (CDXS) is 13.75%.
The Cost of Debt of Codexis Inc (CDXS) is 7.00%.

Range Selected
Cost of equity 12.20% - 15.30% 13.75%
Tax rate 0.50% - 0.90% 0.70%
Cost of debt 7.00% - 7.00% 7.00%
WACC 9.6% - 11.1% 10.4%
WACC

CDXS WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 1.61 1.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 12.20% 15.30%
Tax rate 0.50% 0.90%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 9.6% 11.1%
Selected WACC 10.4%