HUBS
HubSpot Inc
Price:  
605.41 
USD
Volume:  
241,926.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HubSpot WACC - Weighted Average Cost of Capital

The WACC of HubSpot Inc (HUBS) is 8.8%.

The Cost of Equity of HubSpot Inc (HUBS) is 8.85%.
The Cost of Debt of HubSpot Inc (HUBS) is 5.50%.

Range Selected
Cost of equity 7.60% - 10.10% 8.85%
Tax rate 5.70% - 6.60% 6.15%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.6% - 10.0% 8.8%
WACC

HubSpot WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.82 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.10%
Tax rate 5.70% 6.60%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 7.00%
After-tax WACC 7.6% 10.0%
Selected WACC 8.8%