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