CBRI
CMTSU Liquidation Inc
Price:  
0.00 
USD
Volume:  
5,170.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBRI WACC - Weighted Average Cost of Capital

The WACC of CMTSU Liquidation Inc (CBRI) is 4.8%.

The Cost of Equity of CMTSU Liquidation Inc (CBRI) is 448,490.10%.
The Cost of Debt of CMTSU Liquidation Inc (CBRI) is 5.00%.

Range Selected
Cost of equity 277,764.80% - 619,215.40% 448,490.10%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.4% - 5.2% 4.8%
WACC

CBRI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 60382.8 110573.32
Additional risk adjustments 0.0% 0.5%
Cost of equity 277,764.80% 619,215.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 400244.95 400244.95
Cost of debt 5.00% 5.00%
After-tax WACC 4.4% 5.2%
Selected WACC 4.8%

CBRI'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 CBRI:

cost_of_equity (448,490.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (60382.8) + 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.