The WACC of Vericel Corp (VCEL) is 8.4%.
| Range | Selected | |
| Cost of equity | 6.90% - 9.80% | 8.35% |
| Tax rate | 3.20% - 5.30% | 4.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.9% - 9.8% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.67 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.90% | 9.80% |
| Tax rate | 3.20% | 5.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.9% | 9.8% |
| Selected WACC | 8.4% | |