CRSR
Corsair Gaming Inc
Price:  
10.08 
USD
Volume:  
884,776.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Corsair WACC - Weighted Average Cost of Capital

The WACC of Corsair Gaming Inc (CRSR) is 10.0%.

The Cost of Equity of Corsair Gaming Inc (CRSR) is 10.90%.
The Cost of Debt of Corsair Gaming Inc (CRSR) is 6.10%.

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%
WACC

Corsair WACC calculation

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%