LOPE
Grand Canyon Education Inc
Price:  
167.79 
USD
Volume:  
94,531.00
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 8.1%.

The Cost of Equity of Grand Canyon Education Inc (LOPE) is 12.60%.
The Cost of Debt of Grand Canyon Education Inc (LOPE) is 4.50%.

Range Selected
Cost of equity 10.80% - 14.40% 12.60%
Tax rate 21.30% - 22.00% 21.65%
Cost of debt 4.50% - 4.50% 4.50%
WACC 7.1% - 9.0% 8.1%
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 1.5 1.71
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.80% 14.40%
Tax rate 21.30% 22.00%
Debt/Equity ratio 1 1
Cost of debt 4.50% 4.50%
After-tax WACC 7.1% 9.0%
Selected WACC 8.1%