IRBT
iRobot Corp
Price:  
11.41 
USD
Volume:  
2,702,741.00
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 6.3%.

The Cost of Equity of iRobot Corp (IRBT) is 8.20%.
The Cost of Debt of iRobot Corp (IRBT) is 5.00%.

Range Selected
Cost of equity 6.70% - 9.70% 8.20%
Tax rate 12.00% - 15.00% 13.50%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.6% - 7.0% 6.3%
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 0.62 0.86
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.70%
Tax rate 12.00% 15.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.6% 7.0%
Selected WACC 6.3%