GRPN
Groupon Inc
Price:  
18.99 
USD
Volume:  
1,205,540.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GRPN WACC - Weighted Average Cost of Capital

The WACC of Groupon Inc (GRPN) is 7.9%.

The Cost of Equity of Groupon Inc (GRPN) is 8.45%.
The Cost of Debt of Groupon Inc (GRPN) is 8.20%.

Range Selected
Cost of equity 7.40% - 9.50% 8.45%
Tax rate 22.00% - 27.90% 24.95%
Cost of debt 4.00% - 12.40% 8.20%
WACC 6.4% - 9.4% 7.9%
WACC

GRPN 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 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.50%
Tax rate 22.00% 27.90%
Debt/Equity ratio 0.32 0.32
Cost of debt 4.00% 12.40%
After-tax WACC 6.4% 9.4%
Selected WACC 7.9%