EMAN
eMagin Corp
Price:  
2.07 
USD
Volume:  
3,519,680.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EMAN WACC - Weighted Average Cost of Capital

The WACC of eMagin Corp (EMAN) is 8.1%.

The Cost of Equity of eMagin Corp (EMAN) is 8.35%.
The Cost of Debt of eMagin Corp (EMAN) is 7.00%.

Range Selected
Cost of equity 7.10% - 9.60% 8.35%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.9% - 9.3% 8.1%
WACC

EMAN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.7 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.60%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.09 0.09
Cost of debt 7.00% 7.00%
After-tax WACC 6.9% 9.3%
Selected WACC 8.1%

EMAN'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 EMAN:

cost_of_equity (8.35%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.7) + 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.