The WACC of iRobot Corp (IRBT) is 7.0%.
| Range | Selected | |
| Cost of equity | 6.40% - 8.60% | 7.50% |
| Tax rate | 8.60% - 11.10% | 9.85% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.4% - 7.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.56 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 8.60% |
| Tax rate | 8.60% | 11.10% |
| Debt/Equity ratio | 0.74 | 0.74 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.4% | 7.6% |
| Selected WACC | 7.0% | |