The WACC of Spruce Biosciences Inc (SPRB) is 7.8%.
Range | Selected | |
Cost of equity | 7.00% - 9.60% | 8.30% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 5.50% - 7.00% | 6.25% |
WACC | 6.6% - 9.0% | 7.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.68 | 0.84 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 9.60% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 0.16 | 0.16 |
Cost of debt | 5.50% | 7.00% |
After-tax WACC | 6.6% | 9.0% |
Selected WACC | 7.8% | |