The WACC of Compugen Ltd (CGEN) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.70% - 11.80% | 9.75% |
| Tax rate | 0.10% - 1.10% | 0.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.4% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.83 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 11.80% |
| Tax rate | 0.10% | 1.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.4% |
| Selected WACC | 7.4% | |