The WACC of Cooper-Standard Holdings Inc (CPS) is 13.3%.
| Range | Selected | |
| Cost of equity | 15.30% - 22.10% | 18.70% |
| Tax rate | 11.60% - 15.50% | 13.55% |
| Cost of debt | 7.30% - 20.90% | 14.10% |
| WACC | 8.2% - 18.5% | 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 | 3.07 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.30% | 22.10% |
| Tax rate | 11.60% | 15.50% |
| Debt/Equity ratio | 4.26 | 4.26 |
| Cost of debt | 7.30% | 20.90% |
| After-tax WACC | 8.2% | 18.5% |
| Selected WACC | 13.3% | |