The WACC of LeMaitre Vascular Inc (LMAT) is 5.5%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.30% | 7.15% |
| Tax rate | 22.00% - 22.90% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.0% - 6.1% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.47 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.30% |
| Tax rate | 22.00% | 22.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.0% | 6.1% |
| Selected WACC | 5.5% | |