CDXS
Codexis Inc
Price:  
2.28 
USD
Volume:  
481,076.00
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 10.3%.

The Cost of Equity of Codexis Inc (CDXS) is 13.65%.
The Cost of Debt of Codexis Inc (CDXS) is 7.00%.

Range Selected
Cost of equity 11.80% - 15.50% 13.65%
Tax rate 0.50% - 0.90% 0.70%
Cost of debt 7.00% - 7.00% 7.00%
WACC 9.4% - 11.2% 10.3%
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 1.52 1.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.80% 15.50%
Tax rate 0.50% 0.90%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 9.4% 11.2%
Selected WACC 10.3%