The WACC of Trupanion Inc (TRUP) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.10% - 9.90% | 8.50% |
| Tax rate | 1.00% - 1.40% | 1.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.0% - 9.7% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.59 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 9.90% |
| Tax rate | 1.00% | 1.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.0% | 9.7% |
| Selected WACC | 8.3% | |