The WACC of Gemini Therapeutics Inc (GMTX) is 6.5%.
| Range | Selected | |
| Cost of equity | 8.30% - 10.40% | 9.35% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.0% - 7.0% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.82 | 0.87 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 10.40% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.0% | 7.0% |
| Selected WACC | 6.5% | |