HMTV
Hemisphere Media Group Inc
Price:  
7.15 
USD
Volume:  
2,443,659.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HMTV WACC - Weighted Average Cost of Capital

The WACC of Hemisphere Media Group Inc (HMTV) is 7.8%.

The Cost of Equity of Hemisphere Media Group Inc (HMTV) is 6.55%.
The Cost of Debt of Hemisphere Media Group Inc (HMTV) is 12.65%.

Range Selected
Cost of equity 5.70% - 7.40% 6.55%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.40% - 19.90% 12.65%
WACC 4.9% - 10.7% 7.8%
WACC

HMTV WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.4 0.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.86 0.86
Cost of debt 5.40% 19.90%
After-tax WACC 4.9% 10.7%
Selected WACC 7.8%