The WACC of Riot Blockchain Inc (RIOT) is 8.5%.
| Range | Selected | |
| Cost of equity | 6.20% - 14.20% | 10.20% |
| Tax rate | 1.40% - 2.10% | 1.75% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.5% - 10.5% | 8.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.5 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 14.20% |
| Tax rate | 1.40% | 2.10% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.5% | 10.5% |
| Selected WACC | 8.5% | |