CELC
Celcuity Inc
Price:  
10.80 
USD
Volume:  
115,505.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CELC WACC - Weighted Average Cost of Capital

The WACC of Celcuity Inc (CELC) is 9.0%.

The Cost of Equity of Celcuity Inc (CELC) is 10.20%.
The Cost of Debt of Celcuity Inc (CELC) is 5.00%.

Range Selected
Cost of equity 8.20% - 12.20% 10.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.4% - 10.6% 9.0%
WACC

CELC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.95 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 12.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.00% 5.00%
After-tax WACC 7.4% 10.6%
Selected WACC 9.0%