The WACC of Schrodinger Inc (SDGR) is 6.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 9.40% | 7.40% |
| Tax rate | 0.60% - 0.90% | 0.75% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.2% - 7.2% | 6.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.34 | 0.81 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 9.40% |
| Tax rate | 0.60% | 0.90% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.2% | 7.2% |
| Selected WACC | 6.2% | |