CMP
Compass Minerals International Inc
Price:  
11.88 
USD
Volume:  
738,590.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMP WACC - Weighted Average Cost of Capital

The WACC of Compass Minerals International Inc (CMP) is 7.9%.

The Cost of Equity of Compass Minerals International Inc (CMP) is 12.35%.
The Cost of Debt of Compass Minerals International Inc (CMP) is 9.05%.

Range Selected
Cost of equity 9.80% - 14.90% 12.35%
Tax rate 32.10% - 46.10% 39.10%
Cost of debt 4.80% - 13.30% 9.05%
WACC 5.7% - 10.0% 7.9%
WACC

CMP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.29 1.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 14.90%
Tax rate 32.10% 46.10%
Debt/Equity ratio 1.68 1.68
Cost of debt 4.80% 13.30%
After-tax WACC 5.7% 10.0%
Selected WACC 7.9%