CPS
Cooper-Standard Holdings Inc
Price:  
15.20 
USD
Volume:  
119,931.00
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 13.3%.

The Cost of Equity of Cooper-Standard Holdings Inc (CPS) is 18.55%.
The Cost of Debt of Cooper-Standard Holdings Inc (CPS) is 14.10%.

Range Selected
Cost of equity 15.30% - 21.80% 18.55%
Tax rate 11.60% - 15.50% 13.55%
Cost of debt 7.30% - 20.90% 14.10%
WACC 8.2% - 18.4% 13.3%
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 2.48 3.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.30% 21.80%
Tax rate 11.60% 15.50%
Debt/Equity ratio 4.16 4.16
Cost of debt 7.30% 20.90%
After-tax WACC 8.2% 18.4%
Selected WACC 13.3%