The WACC of Frequency Therapeutics Inc (FREQ) is 7.3%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.50% | 10.20% |
| Tax rate | -% - -% | -% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 7.8% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.94 | 1.05 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.50% |
| Tax rate | -% | -% |
| Debt/Equity ratio | 1.28 | 1.28 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 7.8% |
| Selected WACC | 7.3% | |