CVV WACC - Weighted Average Cost of Capital

The WACC of CVD Equipment Corp (CVV) is 10.3%.

The Cost of Equity of CVD Equipment Corp (CVV) is 10.40%.

The Cost of Debt of CVD Equipment Corp (CVV) is 5.50%.

	Range	Selected
Cost of equity	9.00% - 11.80%	10.40%
Tax rate	0.50% - 0.90%	0.70%
Cost of debt	4.00% - 7.00%	5.50%
WACC	8.9% - 11.7%	10.3%

WACC

CVV WACC calculation

Category	Low	High

Long-term bond rate	3.9%	4.4%
Equity market risk premium	4.6%	5.6%
Adjusted beta	1.11	1.23

Additional risk adjustments	0.0%	0.5%
Cost of equity	9.00%	11.80%

Tax rate	0.50%	0.90%
Debt/Equity ratio	0.01	0.01
Cost of debt	4.00%	7.00%

After-tax WACC	8.9%	11.7%


Selected WACC	10.3%

CVV's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for CVV:

cost_of_equity (10.40%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.11) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.