IRBT
iRobot Corp
Price:  
9.21 
USD
Volume:  
1,267,544.00
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 7.2%.

The Cost of Equity of iRobot Corp (IRBT) is 7.85%.
The Cost of Debt of iRobot Corp (IRBT) is 7.00%.

Range Selected
Cost of equity 6.50% - 9.20% 7.85%
Tax rate 8.60% - 11.10% 9.85%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.4% - 7.9% 7.2%
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 0.56 0.77
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.20%
Tax rate 8.60% 11.10%
Debt/Equity ratio 0.76 0.76
Cost of debt 7.00% 7.00%
After-tax WACC 6.4% 7.9%
Selected WACC 7.2%