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