INSM
Insmed Inc
Price:  
28.27 
USD
Volume:  
1,109,839.00
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 7.7%.

The Cost of Equity of Insmed Inc (INSM) is 8.35%.
The Cost of Debt of Insmed Inc (INSM) is 5.50%.

Range Selected
Cost of equity 7.10% - 9.60% 8.35%
Tax rate 0.30% - 0.40% 0.35%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.4% - 9.1% 7.7%
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 0.7 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.60%
Tax rate 0.30% 0.40%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.00% 7.00%
After-tax WACC 6.4% 9.1%
Selected WACC 7.7%