The WACC of Vapotherm Inc (VAPO) is 8.7%.
| Range | Selected | |
| Cost of equity | 5.50% - 14.50% | 10.00% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 6.8% - 10.6% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.36 | 1.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.50% | 14.50% |
| Tax rate | 0.10% | 0.20% |
| Debt/Equity ratio | 7.9 | 7.9 |
| Cost of debt | 7.00% | 10.10% |
| After-tax WACC | 6.8% | 10.6% |
| Selected WACC | 8.7% | |