The WACC of Repligen Corp (RGEN) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.40% - 10.00% | 8.70% |
| Tax rate | 16.00% - 17.10% | 16.55% |
| Cost of debt | 4.00% - 5.20% | 4.60% |
| WACC | 7.0% - 9.5% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.75 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 10.00% |
| Tax rate | 16.00% | 17.10% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 4.00% | 5.20% |
| After-tax WACC | 7.0% | 9.5% |
| Selected WACC | 8.3% | |