BCOV
Brightcove Inc
Price:  
4.45 
USD
Volume:  
300,176.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BCOV WACC - Weighted Average Cost of Capital

The WACC of Brightcove Inc (BCOV) is 6.7%.

The Cost of Equity of Brightcove Inc (BCOV) is 8.65%.
The Cost of Debt of Brightcove Inc (BCOV) is 5.00%.

Range Selected
Cost of equity 7.00% - 10.30% 8.65%
Tax rate 4.30% - 7.80% 6.05%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.5% 6.7%
WACC

BCOV WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.68 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.30%
Tax rate 4.30% 7.80%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.5%
Selected WACC 6.7%

BCOV's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for BCOV:

cost_of_equity (8.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.68) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.