INSM
Insmed Inc
Price:  
74.20 
USD
Volume:  
1,100,888.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INSM WACC - Weighted Average Cost of Capital

The WACC of Insmed Inc (INSM) is 8.1%.

The Cost of Equity of Insmed Inc (INSM) is 8.30%.
The Cost of Debt of Insmed Inc (INSM) is 5.50%.

Range Selected
Cost of equity 7.10% - 9.50% 8.30%
Tax rate 0.30% - 0.40% 0.35%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.9% - 9.3% 8.1%
WACC

INSM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.71 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.50%
Tax rate 0.30% 0.40%
Debt/Equity ratio 0.09 0.09
Cost of debt 4.00% 7.00%
After-tax WACC 6.9% 9.3%
Selected WACC 8.1%