The WACC of Vapotherm Inc (VAPO) is 8.4%.
| Range | Selected | |
| Cost of equity | 5.60% - 9.10% | 7.35% |
| Tax rate | 0.10% - 0.20% | 0.15% |
| Cost of debt | 7.00% - 10.10% | 8.55% |
| WACC | 6.8% - 10.0% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.38 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 9.10% |
| 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% | 10.0% |
| Selected WACC | 8.4% | |