The WACC of Instil Bio Inc (TIL) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.40% | 9.00% |
| Tax rate | -% - 0.20% | 0.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.8% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.81 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.40% |
| Tax rate | -% | 0.20% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.8% | 8.7% |
| Selected WACC | 7.7% | |