BNFT
Benefitfocus Inc
Price:  
10.50 
USD
Volume:  
408,973.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BNFT WACC - Weighted Average Cost of Capital

The WACC of Benefitfocus Inc (BNFT) is 7.5%.

The Cost of Equity of Benefitfocus Inc (BNFT) is 8.90%.
The Cost of Debt of Benefitfocus Inc (BNFT) is 6.45%.

Range Selected
Cost of equity 7.00% - 10.80% 8.90%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.90% - 7.00% 6.45%
WACC 6.1% - 8.8% 7.5%
WACC

BNFT 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 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 10.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.52 0.52
Cost of debt 5.90% 7.00%
After-tax WACC 6.1% 8.8%
Selected WACC 7.5%