The WACC of Beauty Health Co (SKIN) is 7.1%.
| Range | Selected | |
| Cost of equity | 12.80% - 18.70% | 15.75% |
| Tax rate | 1.40% - 1.70% | 1.55% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.5% - 7.7% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.95 | 2.47 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.80% | 18.70% |
| Tax rate | 1.40% | 1.70% |
| Debt/Equity ratio | 3.97 | 3.97 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.5% | 7.7% |
| Selected WACC | 7.1% | |