The WACC of AVITA Medical Inc (RCEL) is 7.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 9.70% | 7.80% |
| Tax rate | 0.20% - 0.20% | 0.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.0% - 9.4% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.44 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 9.70% |
| Tax rate | 0.20% | 0.20% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.0% | 9.4% |
| Selected WACC | 7.7% | |