The WACC of Recursion Pharmaceuticals Inc (RXRX) is 8.1%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.30% | 8.10% |
| Tax rate | 22.10% - 22.30% | 22.20% |
| Cost of debt | 7.00% - 9.50% | 8.25% |
| WACC | 6.9% - 9.3% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.67 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.30% |
| Tax rate | 22.10% | 22.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 9.50% |
| After-tax WACC | 6.9% | 9.3% |
| Selected WACC | 8.1% | |