The WACC of FibroGen Inc (FGEN) is 7.5%.
| Range | Selected | |
| Cost of equity | 9.00% - 16.00% | 12.50% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 5.4% - 9.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.12 | 1.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 16.00% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 2.47 | 2.47 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 5.4% | 9.6% |
| Selected WACC | 7.5% | |