CMPR
Cimpress PLC
Price:  
64.18 
USD
Volume:  
103,442.00
Ireland | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CMPR WACC - Weighted Average Cost of Capital

The WACC of Cimpress PLC (CMPR) is 7.1%.

The Cost of Equity of Cimpress PLC (CMPR) is 9.20%.
The Cost of Debt of Cimpress PLC (CMPR) is 7.10%.

Range Selected
Cost of equity 7.60% - 10.80% 9.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 6.70% - 7.50% 7.10%
WACC 6.2% - 8.0% 7.1%
WACC

CMPR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.8 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.08 1.08
Cost of debt 6.70% 7.50%
After-tax WACC 6.2% 8.0%
Selected WACC 7.1%

CMPR's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CMPR:

cost_of_equity (9.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.8) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.