The WACC of Luna Innovations Inc (LUNA) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.00% - 9.50% | 8.25% |
| Tax rate | 30.80% - 49.80% | 40.30% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 5.8% - 10.2% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.68 | 0.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 9.50% |
| Tax rate | 30.80% | 49.80% |
| Debt/Equity ratio | 0.37 | 0.37 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 5.8% | 10.2% |
| Selected WACC | 8.0% | |