The WACC of Danimer Scientific Inc (DNMR) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.00% - 36.70% | 21.85% |
| Tax rate | 0.30% - 0.40% | 0.35% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 8.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.68 | 5.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 36.70% |
| Tax rate | 0.30% | 0.40% |
| Debt/Equity ratio | 25.97 | 25.97 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 8.1% |
| Selected WACC | 7.5% | |