The WACC of Cullinan Oncology Inc (CGEM) is 10.0%.
| Range | Selected | |
| Cost of equity | 12.70% - 17.30% | 15.00% |
| Tax rate | -% - 3.40% | 1.70% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.9% - 11.1% | 10.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.93 | 2.23 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.70% | 17.30% |
| Tax rate | -% | 3.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.9% | 11.1% |
| Selected WACC | 10.0% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for CGEM:
cost_of_equity (15.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.93) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.