VCEL
Vericel Corp
Price:  
50.11 
USD
Volume:  
364,584.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VCEL WACC - Weighted Average Cost of Capital

The WACC of Vericel Corp (VCEL) is 8.6%.

The Cost of Equity of Vericel Corp (VCEL) is 8.60%.
The Cost of Debt of Vericel Corp (VCEL) is 7.00%.

Range Selected
Cost of equity 7.20% - 10.00% 8.60%
Tax rate 3.20% - 5.30% 4.25%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.2% - 10.0% 8.6%
WACC

VCEL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.72 0.92
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 10.00%
Tax rate 3.20% 5.30%
Debt/Equity ratio 0 0
Cost of debt 7.00% 7.00%
After-tax WACC 7.2% 10.0%
Selected WACC 8.6%