LSCC
Lattice Semiconductor Corp
Price:  
50.19 
USD
Volume:  
1,822,195.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LSCC WACC - Weighted Average Cost of Capital

The WACC of Lattice Semiconductor Corp (LSCC) is 8.3%.

The Cost of Equity of Lattice Semiconductor Corp (LSCC) is 11.90%.
The Cost of Debt of Lattice Semiconductor Corp (LSCC) is 5.00%.

Range Selected
Cost of equity 8.80% - 15.00% 11.90%
Tax rate 2.10% - 9.60% 5.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 9.8% 8.3%
WACC

LSCC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.08 1.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 15.00%
Tax rate 2.10% 9.60%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 9.8%
Selected WACC 8.3%

LSCC's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for LSCC:

cost_of_equity (11.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.08) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.