The WACC of Marinus Pharmaceuticals Inc (MRNS) is 5.8%.
| Range | Selected | |
| Cost of equity | 5.50% - 7.50% | 6.50% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.3% - 6.3% | 5.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.34 | 0.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 7.50% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.93 | 0.93 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.3% | 6.3% |
| Selected WACC | 5.8% | |