CYRX
Cryoport Inc
Price:  
5.56 
USD
Volume:  
595,072.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CYRX WACC - Weighted Average Cost of Capital

The WACC of Cryoport Inc (CYRX) is 7.3%.

The Cost of Equity of Cryoport Inc (CYRX) is 8.70%.
The Cost of Debt of Cryoport Inc (CYRX) is 5.50%.

Range Selected
Cost of equity 7.30% - 10.10% 8.70%
Tax rate 0.50% - 0.80% 0.65%
Cost of debt 4.00% - 7.00% 5.50%
WACC 5.9% - 8.8% 7.3%
WACC

CYRX 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 7.30% 10.10%
Tax rate 0.50% 0.80%
Debt/Equity ratio 0.73 0.73
Cost of debt 4.00% 7.00%
After-tax WACC 5.9% 8.8%
Selected WACC 7.3%