ICUI
ICU Medical Inc
Price:  
160.11 
USD
Volume:  
158,606.00
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 11.1%.

The Cost of Equity of ICU Medical Inc (ICUI) is 8.60%.
The Cost of Debt of ICU Medical Inc (ICUI) is 20.90%.

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%
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 0.7 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%