The WACC of FibroGen Inc (FGEN) is 7.3%.
| Range | Selected | |
| Cost of equity | 10.10% - 13.60% | 11.85% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.7% - 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 | 1.35 | 1.56 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 13.60% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 2.61 | 2.61 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.7% | 8.8% |
| Selected WACC | 7.3% | |