The WACC of Vericel Corp (VCEL) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.00% - 8.80% | 7.90% |
| Tax rate | 3.20% - 5.30% | 4.25% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 8.8% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.68 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.00% | 8.80% |
| Tax rate | 3.20% | 5.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 8.8% |
| Selected WACC | 7.9% | |