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