HNST
Honest Company Inc
Price:  
7.55 
USD
Volume:  
4,942,269.00
United States | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HNST WACC - Weighted Average Cost of Capital

The WACC of Honest Company Inc (HNST) is 8.0%.

The Cost of Equity of Honest Company Inc (HNST) is 7.95%.
The Cost of Debt of Honest Company Inc (HNST) is 7.00%.

Range Selected
Cost of equity 6.70% - 9.20% 7.95%
Tax rate 0.20% - 0.30% 0.25%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.7% - 9.2% 8.0%
WACC

HNST WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.63 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.20%
Tax rate 0.20% 0.30%
Debt/Equity ratio 0 0
Cost of debt 7.00% 7.00%
After-tax WACC 6.7% 9.2%
Selected WACC 8.0%