The WACC of AVITA Medical Inc (RCEL) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.10% | 8.75% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.2% - 8.6% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.64 | 0.83 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.10% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.2% | 8.6% |
| Selected WACC | 7.9% | |