LPRO
Open Lending Corp
Price:  
6.13 
USD
Volume:  
227,913.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LPRO WACC - Weighted Average Cost of Capital

The WACC of Open Lending Corp (LPRO) is 8.6%.

The Cost of Equity of Open Lending Corp (LPRO) is 6.60%.
The Cost of Debt of Open Lending Corp (LPRO) is 23.90%.

Range Selected
Cost of equity 5.40% - 7.80% 6.60%
Tax rate 23.60% - 25.30% 24.45%
Cost of debt 23.90% - 23.90% 23.90%
WACC 7.6% - 9.5% 8.6%
WACC

LPRO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.34 0.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.80%
Tax rate 23.60% 25.30%
Debt/Equity ratio 0.21 0.21
Cost of debt 23.90% 23.90%
After-tax WACC 7.6% 9.5%
Selected WACC 8.6%