The WACC of Maravai LifeSciences Holdings Inc (MRVI) is 7.9%.
| Range | Selected | |
| Cost of equity | 9.20% - 12.60% | 10.90% |
| Tax rate | 11.40% - 11.70% | 11.55% |
| Cost of debt | 4.50% - 6.10% | 5.30% |
| WACC | 6.7% - 9.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.15 | 1.38 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 12.60% |
| Tax rate | 11.40% | 11.70% |
| Debt/Equity ratio | 0.9 | 0.9 |
| Cost of debt | 4.50% | 6.10% |
| After-tax WACC | 6.7% | 9.2% |
| Selected WACC | 7.9% | |