The WACC of Kiniksa Pharmaceuticals Ltd (KNSA) is 7.4%.
Range | Selected | |
Cost of equity | 8.70% - 13.50% | 11.10% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.2% - 8.6% | 7.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.06 | 1.55 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.70% | 13.50% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.2% | 8.6% |
Selected WACC | 7.4% | |