The WACC of Luna Innovations Inc (LUNA) is 7.7%.
Range | Selected | |
Cost of equity | 6.50% - 9.20% | 7.85% |
Tax rate | 30.80% - 49.80% | 40.30% |
Cost of debt | 4.00% - 23.90% | 13.95% |
WACC | 5.7% - 9.8% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.57 | 0.77 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 9.20% |
Tax rate | 30.80% | 49.80% |
Debt/Equity ratio | 0.29 | 0.29 |
Cost of debt | 4.00% | 23.90% |
After-tax WACC | 5.7% | 9.8% |
Selected WACC | 7.7% | |