IRBT
iRobot Corp
Price:  
8.22 
USD
Volume:  
410,249.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

iRobot WACC - Weighted Average Cost of Capital

The WACC of iRobot Corp (IRBT) is 7.6%.

The Cost of Equity of iRobot Corp (IRBT) is 8.55%.
The Cost of Debt of iRobot Corp (IRBT) is 7.00%.

Range Selected
Cost of equity 6.90% - 10.20% 8.55%
Tax rate 8.60% - 11.10% 9.85%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.7% - 8.4% 7.6%
WACC

iRobot WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.66 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 10.20%
Tax rate 8.60% 11.10%
Debt/Equity ratio 0.81 0.81
Cost of debt 7.00% 7.00%
After-tax WACC 6.7% 8.4%
Selected WACC 7.6%