The WACC of Marinus Pharmaceuticals Inc (MRNS) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.70% - 7.70% | 6.70% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.5% - 6.4% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.4 | 0.51 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.70% | 7.70% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.95 | 0.95 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.5% | 6.4% |
| Selected WACC | 5.9% | |