The WACC of FibroGen Inc (FGEN) is 7.6%.
Range | Selected | |
Cost of equity | 9.20% - 13.90% | 11.55% |
Tax rate | 0.10% - 0.20% | 0.15% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 5.8% - 9.4% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.16 | 1.61 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.20% | 13.90% |
Tax rate | 0.10% | 0.20% |
Debt/Equity ratio | 1.84 | 1.84 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 5.8% | 9.4% |
Selected WACC | 7.6% | |