CPS
Cooper-Standard Holdings Inc
Price:  
15.66 
USD
Volume:  
175,807.00
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 13.4%.

The Cost of Equity of Cooper-Standard Holdings Inc (CPS) is 18.80%.
The Cost of Debt of Cooper-Standard Holdings Inc (CPS) is 14.10%.

Range Selected
Cost of equity 15.80% - 21.80% 18.80%
Tax rate 11.60% - 15.50% 13.55%
Cost of debt 7.30% - 20.90% 14.10%
WACC 8.3% - 18.5% 13.4%
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 2.59 3.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 15.80% 21.80%
Tax rate 11.60% 15.50%
Debt/Equity ratio 4.04 4.04
Cost of debt 7.30% 20.90%
After-tax WACC 8.3% 18.5%
Selected WACC 13.4%