The WACC of CEL-SCI Corp (CVM) is 8.0%.
Range | Selected | |
Cost of equity | 7.70% - 10.00% | 8.85% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.0% - 8.9% | 8.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.83 | 0.91 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.70% | 10.00% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 0.2 | 0.2 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.0% | 8.9% |
Selected WACC | 8.0% | |