The WACC of Novavax Inc (NVAX) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.60% - 9.50% | 8.05% |
| Tax rate | 0.20% - 0.50% | 0.35% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.3% - 9.2% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.59 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 9.50% |
| Tax rate | 0.20% | 0.50% |
| Debt/Equity ratio | 0.11 | 0.11 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.3% | 9.2% |
| Selected WACC | 7.8% | |