LMAT
LeMaitre Vascular Inc
Price:  
79.58 
USD
Volume:  
119,972.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LMAT WACC - Weighted Average Cost of Capital

The WACC of LeMaitre Vascular Inc (LMAT) is 6.5%.

The Cost of Equity of LeMaitre Vascular Inc (LMAT) is 9.00%.
The Cost of Debt of LeMaitre Vascular Inc (LMAT) is 5.00%.

Range Selected
Cost of equity 7.60% - 10.40% 9.00%
Tax rate 22.00% - 22.90% 22.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.1% 6.5%
WACC

LMAT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.81 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 10.40%
Tax rate 22.00% 22.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.1%
Selected WACC 6.5%