The WACC of AVITA Medical Inc (RCEL) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.20% | 7.75% |
| Tax rate | 0.20% - 0.20% | 0.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.4% - 8.9% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.76 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.20% |
| Tax rate | 0.20% | 0.20% |
| Debt/Equity ratio | 0.16 | 0.16 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.4% | 8.9% |
| Selected WACC | 7.6% | |