The WACC of Corsair Gaming Inc (CRSR) is 10.0%.
Range | Selected | |
Cost of equity | 9.30% - 12.50% | 10.90% |
Tax rate | 15.40% - 23.30% | 19.35% |
Cost of debt | 5.20% - 7.00% | 6.10% |
WACC | 8.6% - 11.5% | 10.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.17 | 1.36 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.30% | 12.50% |
Tax rate | 15.40% | 23.30% |
Debt/Equity ratio | 0.16 | 0.16 |
Cost of debt | 5.20% | 7.00% |
After-tax WACC | 8.6% | 11.5% |
Selected WACC | 10.0% | |