The WACC of Replimune Group Inc (REPL) is 11.2%.
| Range | Selected | |
| Cost of equity | 10.40% - 13.20% | 11.80% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 9.9% - 12.5% | 11.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.43 | 1.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.40% | 13.20% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 9.9% | 12.5% |
| Selected WACC | 11.2% | |