KOPN
Kopin Corp
Price:  
1.13 
USD
Volume:  
896,781.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KOPN WACC - Weighted Average Cost of Capital

The WACC of Kopin Corp (KOPN) is 7.6%.

The Cost of Equity of Kopin Corp (KOPN) is 10.30%.
The Cost of Debt of Kopin Corp (KOPN) is 5.00%.

Range Selected
Cost of equity 8.60% - 12.00% 10.30%
Tax rate 0.70% - 0.80% 0.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.8% - 8.5% 7.6%
WACC

KOPN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.02 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 12.00%
Tax rate 0.70% 0.80%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.8% 8.5%
Selected WACC 7.6%