CMP
Compass Minerals International Inc
Price:  
11.23 
USD
Volume:  
468,762.00
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 15.85%.
The Cost of Debt of Compass Minerals International Inc (CMP) is 6.30%.

Range Selected
Cost of equity 13.20% - 18.50% 15.85%
Tax rate 27.90% - 46.10% 37.00%
Cost of debt 5.60% - 7.00% 6.30%
WACC 7.1% - 8.7% 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 2.03 2.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 13.20% 18.50%
Tax rate 27.90% 46.10%
Debt/Equity ratio 2 2
Cost of debt 5.60% 7.00%
After-tax WACC 7.1% 8.7%
Selected WACC 7.9%