Skip to content

BioCryst Pharmaceuticals Inc (BCRX) — WACC Analysis

WACC Breakdown

BioCryst Pharmaceuticals Inc (BCRX) has a weighted average cost of capital (WACC) of 11.0%. The cost of equity is 9.6%, derived from a beta of 1.04 and a risk-free rate of 5.2%. The after-tax cost of debt is 19.0%. The capital structure is 84.7% equity and 15.3% debt.

Interpretation

A WACC of 11.0% is moderate, reflecting the market's balanced risk assessment of BioCryst Pharmaceuticals Inc.

Investors can compare BCRX's WACC of 11.0% against industry peers to gauge its relative financing costs. A beta of 1.04 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

BCRX WACC: 11.02% for BioCryst Pharmaceuticals Inc

Current inputs imply a 9.56% cost of equity and a 19.04% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

BioCryst Pharmaceuticals Inc Common Stock (BCRX) WACC Results
Weighted Average Cost of Capital
11.02%
Cost of Equity
9.56%
Risk-Free Rate5.22%
Beta1.04
Market Risk Premium4.23%
Cost of Debt
19.04%
Pre-Tax Cost of Debt19.04%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 84.68%($2184.83M)
Debt: 15.32%($395.40M)
Equity Component
8.10%
84.68% × 9.56%
Debt Component
2.92%
15.32% × 19.04%

BioCryst Pharmaceuticals Inc (BCRX) WACC in context

BioCryst Pharmaceuticals Inc (BCRX) currently screens with an estimated WACC of 11.02%. That blends a 9.56% cost of equity, a 19.04% pre-tax cost of debt, and a 84.68% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What BCRX WACC implies

A 11.02% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates BCRX

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.04 and equity accounts for 84.68% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.