INSM
Insmed Inc
Price:  
61.63 
USD
Volume:  
4,326,561.00
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 8.40%.
The Cost of Debt of Insmed Inc (INSM) is 5.50%.

Range Selected
Cost of equity 6.90% - 9.90% 8.40%
Tax rate 0.30% - 0.40% 0.35%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.6% - 9.6% 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 0.65 0.89
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.90%
Tax rate 0.30% 0.40%
Debt/Equity ratio 0.13 0.13
Cost of debt 4.00% 7.00%
After-tax WACC 6.6% 9.6%
Selected WACC 8.1%