The WACC of Cognex Corp (CGNX) is 7.6%.
Range | Selected | |
Cost of equity | 8.80% - 12.80% | 10.80% |
Tax rate | 13.30% - 15.00% | 14.15% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.6% - 8.5% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.08 | 1.42 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 12.80% |
Tax rate | 13.30% | 15.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.6% | 8.5% |
Selected WACC | 7.6% | |