ILMN
Illumina Inc
Price:  
108.66 
USD
Volume:  
1,605,816.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Illumina WACC - Weighted Average Cost of Capital

The WACC of Illumina Inc (ILMN) is 9.7%.

The Cost of Equity of Illumina Inc (ILMN) is 10.15%.
The Cost of Debt of Illumina Inc (ILMN) is 5.50%.

Range Selected
Cost of equity 8.00% - 12.30% 10.15%
Tax rate 8.40% - 12.40% 10.40%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.6% - 11.8% 9.7%
WACC

Illumina WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.89 1.33
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 12.30%
Tax rate 8.40% 12.40%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 7.00%
After-tax WACC 7.6% 11.8%
Selected WACC 9.7%