The WACC of FibroGen Inc (FGEN) is 8.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 12.90% | 10.40% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.1% - 10.1% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.87 | 1.42 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 12.90% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 0.86 | 0.86 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.1% | 10.1% |
| Selected WACC | 8.1% | |