SDGR
Schrodinger Inc
Price:  
21.76 
USD
Volume:  
408,457.00
United States | Health Care Technology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SDGR WACC - Weighted Average Cost of Capital

The WACC of Schrodinger Inc (SDGR) is 6.4%.

The Cost of Equity of Schrodinger Inc (SDGR) is 7.95%.
The Cost of Debt of Schrodinger Inc (SDGR) is 5.00%.

Range Selected
Cost of equity 5.60% - 10.30% 7.95%
Tax rate 0.80% - 1.10% 0.95%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.3% - 7.6% 6.4%
WACC

SDGR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.37 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 10.30%
Tax rate 0.80% 1.10%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.3% 7.6%
Selected WACC 6.4%