The WACC of Health Catalyst Inc (HCAT) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.50% - 10.40% | 7.95% |
| Tax rate | 0.70% - 1.80% | 1.25% |
| Cost of debt | 5.00% - 7.00% | 6.00% |
| WACC | 5.3% - 9.3% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.36 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 10.40% |
| Tax rate | 0.70% | 1.80% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 5.00% | 7.00% |
| After-tax WACC | 5.3% | 9.3% |
| Selected WACC | 7.3% | |