ERII
Energy Recovery Inc
Price:  
14.37 
USD
Volume:  
429,353.00
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 7.6%.

The Cost of Equity of Energy Recovery Inc (ERII) is 10.65%.
The Cost of Debt of Energy Recovery Inc (ERII) is 5.00%.

Range Selected
Cost of equity 8.70% - 12.60% 10.65%
Tax rate 6.80% - 8.90% 7.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.6% 7.6%
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 1.04 1.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.60%
Tax rate 6.80% 8.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.6%
Selected WACC 7.6%