The WACC of Ontrak Inc (OTRK) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.00% | 7.70% |
| Tax rate | 0.20% - 0.30% | 0.25% |
| Cost of debt | 7.00% - 7.90% | 7.45% |
| WACC | 6.5% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.55 | 0.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.00% |
| Tax rate | 0.20% | 0.30% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 7.00% | 7.90% |
| After-tax WACC | 6.5% | 8.8% |
| Selected WACC | 7.7% | |