The WACC of Rapt Therapeutics Inc (RAPT) is 8.5%.
Range | Selected | |
Cost of equity | 10.50% - 16.00% | 13.25% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.1% - 9.8% | 8.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.45 | 1.99 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.50% | 16.00% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.1% | 9.8% |
Selected WACC | 8.5% | |