The WACC of Spruce Biosciences Inc (SPRB) is 7.7%.
| Range | Selected | |
| Cost of equity | 6.80% - 10.00% | 8.40% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 5.50% - 7.00% | 6.25% |
| WACC | 6.3% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.65 | 0.91 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 10.00% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.50% | 7.00% |
| After-tax WACC | 6.3% | 9.0% |
| Selected WACC | 7.7% | |