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