CPS
Cooper-Standard Holdings Inc
Price:  
12.09 
USD
Volume:  
82,036.00
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 12.2%.

The Cost of Equity of Cooper-Standard Holdings Inc (CPS) is 21.95%.
The Cost of Debt of Cooper-Standard Holdings Inc (CPS) is 12.00%.

Range Selected
Cost of equity 16.20% - 27.70% 21.95%
Tax rate 11.60% - 15.50% 13.55%
Cost of debt 7.30% - 16.70% 12.00%
WACC 8.1% - 16.4% 12.2%
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 2.67 4.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 16.20% 27.70%
Tax rate 11.60% 15.50%
Debt/Equity ratio 5.04 5.04
Cost of debt 7.30% 16.70%
After-tax WACC 8.1% 16.4%
Selected WACC 12.2%