CPS
Cooper-Standard Holdings Inc
Price:  
13.53 
USD
Volume:  
490,565.00
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 11.9%.

The Cost of Equity of Cooper-Standard Holdings Inc (CPS) is 20.25%.
The Cost of Debt of Cooper-Standard Holdings Inc (CPS) is 12.55%.

Range Selected
Cost of equity 17.20% - 23.30% 20.25%
Tax rate 16.50% - 25.70% 21.10%
Cost of debt 6.90% - 18.20% 12.55%
WACC 8.2% - 15.6% 11.9%
WACC

CPS WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 2.83 3.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 17.20% 23.30%
Tax rate 16.50% 25.70%
Debt/Equity ratio 3.59 3.59
Cost of debt 6.90% 18.20%
After-tax WACC 8.2% 15.6%
Selected WACC 11.9%