CPS
Cooper-Standard Holdings Inc
Price:  
21.50 
USD
Volume:  
120,923.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CPS WACC - Weighted Average Cost of Capital

The WACC of Cooper-Standard Holdings Inc (CPS) is 10.0%.

The Cost of Equity of Cooper-Standard Holdings Inc (CPS) is 9.85%.
The Cost of Debt of Cooper-Standard Holdings Inc (CPS) is 11.75%.

Range Selected
Cost of equity 7.00% - 12.70% 9.85%
Tax rate 11.60% - 15.50% 13.55%
Cost of debt 7.90% - 15.60% 11.75%
WACC 7.0% - 13.1% 10.0%
WACC

CPS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.68 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.00% 12.70%
Tax rate 11.60% 15.50%
Debt/Equity ratio 2.88 2.88
Cost of debt 7.90% 15.60%
After-tax WACC 7.0% 13.1%
Selected WACC 10.0%

CPS'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 CPS:

cost_of_equity (9.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.68) + 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.