The WACC of Trupanion Inc (TRUP) is 7.9%.
| Range | Selected | |
| Cost of equity | 6.50% - 9.30% | 7.90% |
| Tax rate | 1.00% - 1.40% | 1.20% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.5% - 9.2% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.58 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 9.30% |
| Tax rate | 1.00% | 1.40% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.5% | 9.2% |
| Selected WACC | 7.9% | |