HUBS
HubSpot Inc
Price:  
573.60 
USD
Volume:  
487,672.00
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 8.5%.

The Cost of Equity of HubSpot Inc (HUBS) is 8.55%.
The Cost of Debt of HubSpot Inc (HUBS) is 5.50%.

Range Selected
Cost of equity 7.20% - 9.90% 8.55%
Tax rate 5.70% - 6.60% 6.15%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.1% - 9.9% 8.5%
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 0.72 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.90%
Tax rate 5.70% 6.60%
Debt/Equity ratio 0.02 0.02
Cost of debt 4.00% 7.00%
After-tax WACC 7.1% 9.9%
Selected WACC 8.5%