ICUI
ICU Medical Inc
Price:  
161.64 
USD
Volume:  
166,999.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICUI WACC - Weighted Average Cost of Capital

The WACC of ICU Medical Inc (ICUI) is 10.9%.

The Cost of Equity of ICU Medical Inc (ICUI) is 8.45%.
The Cost of Debt of ICU Medical Inc (ICUI) is 20.90%.

Range Selected
Cost of equity 6.90% - 10.00% 8.45%
Tax rate 14.60% - 23.80% 19.20%
Cost of debt 20.90% - 20.90% 20.90%
WACC 10.1% - 11.7% 10.9%
WACC

ICUI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 10.00%
Tax rate 14.60% 23.80%
Debt/Equity ratio 0.41 0.41
Cost of debt 20.90% 20.90%
After-tax WACC 10.1% 11.7%
Selected WACC 10.9%