ICUI
ICU Medical Inc
Price:  
101.68 
USD
Volume:  
218,119.00
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 12.2%.

The Cost of Equity of ICU Medical Inc (ICUI) is 9.60%.
The Cost of Debt of ICU Medical Inc (ICUI) is 19.90%.

Range Selected
Cost of equity 7.20% - 12.00% 9.60%
Tax rate 14.60% - 23.80% 19.20%
Cost of debt 19.90% - 19.90% 19.90%
WACC 11.1% - 13.3% 12.2%
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 0.72 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 12.00%
Tax rate 14.60% 23.80%
Debt/Equity ratio 0.66 0.66
Cost of debt 19.90% 19.90%
After-tax WACC 11.1% 13.3%
Selected WACC 12.2%