Skip to content

IceCure Medical Ltd. Ordinary Shares (ICCM) — WACC Analysis

WACC Breakdown

IceCure Medical Ltd. Ordinary Shares (ICCM) has a weighted average cost of capital (WACC) of 7.9%. The cost of equity is 7.9%, derived from a beta of 0.66 and a risk-free rate of 4.7%. The after-tax cost of debt is 2.0%. The capital structure is 99.8% equity and 0.2% debt.

Interpretation

A WACC of 7.9% suggests that the market views IceCure Medical Ltd. Ordinary Shares as relatively low-risk, with a lower cost of financing.

Investors can compare ICCM's WACC of 7.9% against industry peers to gauge its relative financing costs. A beta of 0.66 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

ICCM WACC: 7.93% for IceCure Medical Ltd. Ordinary Shares

Current inputs imply a 7.94% cost of equity and a 2.00% 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

IceCure Medical Ltd. Ordinary Shares Common Stock (ICCM) WACC Results
Weighted Average Cost of Capital
7.93%
Cost of Equity
7.94%
Risk-Free Rate4.67%
Beta0.66
Market Risk Premium4.23%
Cost of Debt
2.00%
Pre-Tax Cost of Debt2.00%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 99.83%($7.85M)
Debt: 0.17%($0.01M)
Equity Component
7.93%
99.83% × 7.94%
Debt Component
0.00%
0.17% × 2.00%

IceCure Medical Ltd. Ordinary Shares (ICCM) WACC in context

IceCure Medical Ltd. Ordinary Shares (ICCM) currently screens with an estimated WACC of 7.93%. That blends a 7.94% cost of equity, a 2.00% pre-tax cost of debt, and a 99.83% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What ICCM WACC implies

A 7.93% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates ICCM

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.66 and equity accounts for 99.83% 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.