The WACC of ICU Medical Inc (ICUI) is 10.3%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.40% | 7.85% |
| Tax rate | 14.60% - 23.80% | 19.20% |
| Cost of debt | 20.90% - 20.90% | 20.90% |
| WACC | 9.5% - 11.1% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.40% |
| Tax rate | 14.60% | 23.80% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 20.90% | 20.90% |
| After-tax WACC | 9.5% | 11.1% |
| Selected WACC | 10.3% | |