The WACC of ICU Medical Inc (ICUI) is 11.1%.
Range | Selected | |
Cost of equity | 7.10% - 10.10% | 8.60% |
Tax rate | 14.60% - 23.80% | 19.20% |
Cost of debt | 20.90% - 20.90% | 20.90% |
WACC | 10.3% - 11.8% | 11.1% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.7 | 0.93 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 10.10% |
Tax rate | 14.60% | 23.80% |
Debt/Equity ratio | 0.43 | 0.43 |
Cost of debt | 20.90% | 20.90% |
After-tax WACC | 10.3% | 11.8% |
Selected WACC | 11.1% | |