CMP
Compass Minerals International Inc
Price:  
21.13 
USD
Volume:  
431,886.00
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 9.3%.

The Cost of Equity of Compass Minerals International Inc (CMP) is 12.80%.
The Cost of Debt of Compass Minerals International Inc (CMP) is 9.20%.

Range Selected
Cost of equity 10.90% - 14.70% 12.80%
Tax rate 32.10% - 46.10% 39.10%
Cost of debt 4.80% - 13.60% 9.20%
WACC 7.4% - 11.3% 9.3%
WACC

CMP WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.45 1.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.90% 14.70%
Tax rate 32.10% 46.10%
Debt/Equity ratio 0.86 0.86
Cost of debt 4.80% 13.60%
After-tax WACC 7.4% 11.3%
Selected WACC 9.3%