ONCR
Oncorus Inc
Price:  
0.12 
USD
Volume:  
8,755,170.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ONCR WACC - Weighted Average Cost of Capital

The WACC of Oncorus Inc (ONCR) is 6.9%.

The Cost of Equity of Oncorus Inc (ONCR) is 26.70%.
The Cost of Debt of Oncorus Inc (ONCR) is 5.00%.

Range Selected
Cost of equity 21.70% - 31.70% 26.70%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 7.6% 6.9%
WACC

ONCR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 3.87 4.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 21.70% 31.70%
Tax rate 26.20% 27.00%
Debt/Equity ratio 6.17 6.17
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 7.6%
Selected WACC 6.9%

ONCR's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for ONCR:

cost_of_equity (26.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (3.87) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.