Skip to content

Integra LifeSciences Holdings (IART) — WACC Analysis

WACC Breakdown

Integra LifeSciences Holdings (IART) has a weighted average cost of capital (WACC) of 9.9%. The cost of equity is 9.5%, derived from a beta of 1.08 and a risk-free rate of 5.0%. The after-tax cost of debt is 10.4%. The capital structure is 58.9% equity and 41.1% debt.

Interpretation

A WACC of 9.9% is moderate, reflecting the market's balanced risk assessment of Integra LifeSciences Holdings.

Investors can compare IART's WACC of 9.9% against industry peers to gauge its relative financing costs. A beta of 1.08 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

IART WACC: 9.89% for Integra LifeSciences Holdings

Current inputs imply a 9.51% cost of equity and a 13.20% 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

Integra LifeSciences Holdings Common Stock (IART) WACC Results
Weighted Average Cost of Capital
9.89%
Cost of Equity
9.51%
Risk-Free Rate5.05%
Beta1.08
Market Risk Premium4.23%
Cost of Debt
10.43%
Pre-Tax Cost of Debt13.20%
Tax Rate21.00%
Tax Shield2.77%
Capital Structure
Equity: 58.86%($997.82M)
Debt: 41.14%($697.50M)
Equity Component
5.59%
58.86% × 9.51%
Debt Component
4.29%
41.14% × 10.43%

Integra LifeSciences Holdings (IART) WACC in context

Integra LifeSciences Holdings (IART) currently screens with an estimated WACC of 9.89%. That blends a 9.51% cost of equity, a 13.20% pre-tax cost of debt, and a 58.86% 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 IART WACC implies

A 9.89% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates IART

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.08 and equity accounts for 58.86% 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.