CVM
CEL-SCI Corp
Price:  
2.02 
USD
Volume:  
507,142.00
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 9.4%.

The Cost of Equity of CEL-SCI Corp (CVM) is 10.00%.
The Cost of Debt of CEL-SCI Corp (CVM) is 5.00%.

Range Selected
Cost of equity 8.70% - 11.30% 10.00%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.2% - 10.5% 9.4%
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 1.05 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.30%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.11 0.11
Cost of debt 5.00% 5.00%
After-tax WACC 8.2% 10.5%
Selected WACC 9.4%