The WACC of Digimarc Corp (DMRC) is 5.9%.
| Range | Selected | |
| Cost of equity | 4.70% - 8.80% | 6.75% |
| Tax rate | 0.10% - 0.10% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 6.9% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.07 | 0.61 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 4.70% | 8.80% |
| Tax rate | 0.10% | 0.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 6.9% |
| Selected WACC | 5.9% | |