The WACC of Exagen Inc (XGN) is 7.0%.
Range | Selected | |
Cost of equity | 6.00% - 8.20% | 7.10% |
Tax rate | 0.40% - 0.50% | 0.45% |
Cost of debt | 6.30% - 7.00% | 6.65% |
WACC | 6.1% - 8.0% | 7.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.47 | 0.6 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.00% | 8.20% |
Tax rate | 0.40% | 0.50% |
Debt/Equity ratio | 0.25 | 0.25 |
Cost of debt | 6.30% | 7.00% |
After-tax WACC | 6.1% | 8.0% |
Selected WACC | 7.0% | |