CVM
CEL-SCI Corp
Price:  
1.30 
USD
Volume:  
146,559.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CVM WACC - Weighted Average Cost of Capital

The WACC of CEL-SCI Corp (CVM) is 8.0%.

The Cost of Equity of CEL-SCI Corp (CVM) is 8.75%.
The Cost of Debt of CEL-SCI Corp (CVM) is 5.00%.

Range Selected
Cost of equity 7.40% - 10.10% 8.75%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 9.2% 8.0%
WACC

CVM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.76 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.17 0.17
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 9.2%
Selected WACC 8.0%