The WACC of ICU Medical Inc (ICUI) is 11.6%.
| Range | Selected | |
| Cost of equity | 6.60% - 11.80% | 9.20% |
| Tax rate | 14.60% - 23.80% | 19.20% |
| Cost of debt | 19.90% - 19.90% | 19.90% |
| WACC | 10.3% - 13.0% | 11.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.59 | 1.24 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 11.80% |
| Tax rate | 14.60% | 23.80% |
| Debt/Equity ratio | 0.55 | 0.55 |
| Cost of debt | 19.90% | 19.90% |
| After-tax WACC | 10.3% | 13.0% |
| Selected WACC | 11.6% | |