LOPE
Grand Canyon Education Inc
Price:  
137.58 
USD
Volume:  
149,395.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LOPE WACC - Weighted Average Cost of Capital

The WACC of Grand Canyon Education Inc (LOPE) is 6.8%.

The Cost of Equity of Grand Canyon Education Inc (LOPE) is 10.00%.
The Cost of Debt of Grand Canyon Education Inc (LOPE) is 4.60%.

Range Selected
Cost of equity 8.60% - 11.40% 10.00%
Tax rate 21.30% - 22.00% 21.65%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.1% - 7.5% 6.8%
WACC

LOPE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.03 1.16
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.40%
Tax rate 21.30% 22.00%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 6.1% 7.5%
Selected WACC 6.8%