CDXS
Codexis Inc
Price:  
3.22 
USD
Volume:  
455,019.00
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 10.2%.

The Cost of Equity of Codexis Inc (CDXS) is 13.50%.
The Cost of Debt of Codexis Inc (CDXS) is 7.00%.

Range Selected
Cost of equity 11.90% - 15.10% 13.50%
Tax rate 0.60% - 0.90% 0.75%
Cost of debt 7.00% - 7.00% 7.00%
WACC 9.4% - 11.0% 10.2%
WACC

CDXS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.73 1.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.90% 15.10%
Tax rate 0.60% 0.90%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 9.4% 11.0%
Selected WACC 10.2%