The WACC of Cooper-Standard Holdings Inc (CPS) is 13.3%.
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% |
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% | |