The WACC of Maravai LifeSciences Holdings Inc (MRVI) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.90% - 12.10% | 10.50% |
| Tax rate | 11.40% - 11.70% | 11.55% |
| Cost of debt | 4.50% - 6.10% | 5.30% |
| WACC | 7.4% - 10.1% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.1 | 1.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 12.10% |
| Tax rate | 11.40% | 11.70% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.50% | 6.10% |
| After-tax WACC | 7.4% | 10.1% |
| Selected WACC | 8.7% | |