The WACC of VirnetX Holding Corp (VHC) is 5.5%.
| Range | Selected | |
| Cost of equity | 4.70% - 7.90% | 6.30% |
| Tax rate | 6.10% - 10.30% | 8.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.7% - 6.2% | 5.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.18 | 0.55 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 4.70% | 7.90% |
| Tax rate | 6.10% | 10.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.7% | 6.2% |
| Selected WACC | 5.5% | |