The WACC of Replicel Life Sciences Inc (RP.V) is 8.2%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.70% | 8.30% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 9.6% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 0.59 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.70% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.02 | 0.02 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 9.6% |
| Selected WACC | 8.2% | |