LMAT
LeMaitre Vascular Inc
Price:  
100.28 
USD
Volume:  
89,410.00
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 5.4%.

The Cost of Equity of LeMaitre Vascular Inc (LMAT) is 7.00%.
The Cost of Debt of LeMaitre Vascular Inc (LMAT) is 5.00%.

Range Selected
Cost of equity 5.60% - 8.40% 7.00%
Tax rate 22.00% - 22.90% 22.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.7% - 6.1% 5.4%
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 0.38 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 8.40%
Tax rate 22.00% 22.90%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.7% 6.1%
Selected WACC 5.4%