CYPS
Cyclo3pss Corp
Price:  
0.00 
USD
Volume:  
2,030.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CYPS WACC - Weighted Average Cost of Capital

The WACC of Cyclo3pss Corp (CYPS) is 5.0%.

The Cost of Equity of Cyclo3pss Corp (CYPS) is 17,733.70%.
The Cost of Debt of Cyclo3pss Corp (CYPS) is 5.50%.

Range Selected
Cost of equity 5,223.50% - 30,243.90% 17,733.70%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 7.00% 5.50%
WACC 3.2% - 6.8% 5.0%
WACC

CYPS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1134.71 5399.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 5,223.50% 30,243.90%
Tax rate 26.20% 27.00%
Debt/Equity ratio 18253.58 18253.58
Cost of debt 4.00% 7.00%
After-tax WACC 3.2% 6.8%
Selected WACC 5.0%

CYPS'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 CYPS:

cost_of_equity (17,733.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1134.71) + 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.