The WACC of SeaSpine Holdings Corp (SPNE) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.60% | 7.10% |
| Tax rate | 0.80% - 1.40% | 1.10% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.3% - 7.7% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.38 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.60% |
| Tax rate | 0.80% | 1.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.3% | 7.7% |
| Selected WACC | 7.0% | |