LAUR
Laureate Education Inc
Price:  
19.74 
USD
Volume:  
430,781.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LAUR WACC - Weighted Average Cost of Capital

The WACC of Laureate Education Inc (LAUR) is 9.1%.

The Cost of Equity of Laureate Education Inc (LAUR) is 9.20%.
The Cost of Debt of Laureate Education Inc (LAUR) is 6.75%.

Range Selected
Cost of equity 8.00% - 10.40% 9.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.50% - 9.00% 6.75%
WACC 7.9% - 10.3% 9.1%
WACC

LAUR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.03 0.03
Cost of debt 4.50% 9.00%
After-tax WACC 7.9% 10.3%
Selected WACC 9.1%