The WACC of LeMaitre Vascular Inc (LMAT) is 6.5%.
| Range | Selected | |
| Cost of equity | 6.70% - 11.50% | 9.10% |
| Tax rate | 22.00% - 22.90% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.3% - 7.7% | 6.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.61 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 11.50% |
| Tax rate | 22.00% | 22.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.3% | 7.7% |
| Selected WACC | 6.5% | |