EAXR WACC - Weighted Average Cost of Capital
The WACC of Ealixir Inc (EAXR) is 5.6%.
| Range | Selected | |
| Cost of equity | 5.4% - 6.7% | 6.05% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 4.0% - 4.5% | 4.25% |
| WACC | 5.0% - 6.2% | 5.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.33 | 0.33 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.4% | 6.7% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.17 | 0.17 |
| Cost of debt | 4.0% | 4.5% |
| After-tax WACC | 5.0% | 6.2% |
| Selected WACC | 5.6% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| EAXR | Ealixir Inc | 0.17 | -0.13 | -0.12 |
| ETEC | Emtec Inc | 9.09 | 0.91 | 0.12 |
| ICLD | InterCloud Systems Inc | 16204.84 | 0 | 0 |
| IMCI | Infinite Group Inc | 38942.31 | 1.06 | 0 |
| NDVN | nDivision Inc | 3.93 | 1.08 | 0.28 |
| SANT | Santeon Group Inc | 0.81 | -0.34 | -0.21 |
| VISM | Visium Technologies Inc | 1.21 | -0.41 | -0.22 |
| Low | High | |
| Unlevered beta | -0.07 | 0 |
| Relevered beta | 0 | 0 |
| Adjusted relevered beta | 0.33 | 0.33 |
EAXR's CAPM model and how its cost of Equity is calculated
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for EAXR:
cost_of_equity (6.05%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.33) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.