LOPE
Grand Canyon Education Inc
Price:  
130.23 
USD
Volume:  
141,829.00
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 7.2%.

The Cost of Equity of Grand Canyon Education Inc (LOPE) is 10.55%.
The Cost of Debt of Grand Canyon Education Inc (LOPE) is 4.90%.

Range Selected
Cost of equity 9.10% - 12.00% 10.55%
Tax rate 20.90% - 22.00% 21.45%
Cost of debt 4.90% - 4.90% 4.90%
WACC 6.5% - 7.9% 7.2%
WACC

LOPE WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.07 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 12.00%
Tax rate 20.90% 22.00%
Debt/Equity ratio 1 1
Cost of debt 4.90% 4.90%
After-tax WACC 6.5% 7.9%
Selected WACC 7.2%