ERII
Energy Recovery Inc
Price:  
15.63 
USD
Volume:  
869,365.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ERII WACC - Weighted Average Cost of Capital

The WACC of Energy Recovery Inc (ERII) is 6.7%.

The Cost of Equity of Energy Recovery Inc (ERII) is 9.00%.
The Cost of Debt of Energy Recovery Inc (ERII) is 5.00%.

Range Selected
Cost of equity 7.40% - 10.60% 9.00%
Tax rate 9.40% - 13.40% 11.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.5% 6.7%
WACC

ERII WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.77 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 10.60%
Tax rate 9.40% 13.40%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.5%
Selected WACC 6.7%