ASPN
Aspen Aerogels Inc
Price:  
13.03 
USD
Volume:  
1,429,062.00
United States | Energy Equipment & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ASPN WACC - Weighted Average Cost of Capital

The WACC of Aspen Aerogels Inc (ASPN) is 6.9%.

The Cost of Equity of Aspen Aerogels Inc (ASPN) is 7.10%.
The Cost of Debt of Aspen Aerogels Inc (ASPN) is 7.00%.

Range Selected
Cost of equity 6.10% - 8.10% 7.10%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.0% - 7.8% 6.9%
WACC

ASPN WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.38 0.49
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.11 0.11
Cost of debt 7.00% 7.00%
After-tax WACC 6.0% 7.8%
Selected WACC 6.9%