VCEL
Vericel Corp
Price:  
45.68 
USD
Volume:  
910,944.00
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 8.5%.

The Cost of Equity of Vericel Corp (VCEL) is 10.05%.
The Cost of Debt of Vericel Corp (VCEL) is 7.00%.

Range Selected
Cost of equity 8.80% - 11.30% 10.05%
Tax rate 0.80% - 2.50% 1.65%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.9% - 9.1% 8.5%
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 1.06 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.30%
Tax rate 0.80% 2.50%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 7.9% 9.1%
Selected WACC 8.5%