LUNA
Luna Innovations Inc
Price:  
3.44 
USD
Volume:  
236,450.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LUNA WACC - Weighted Average Cost of Capital

The WACC of Luna Innovations Inc (LUNA) is 7.4%.

The Cost of Equity of Luna Innovations Inc (LUNA) is 7.65%.
The Cost of Debt of Luna Innovations Inc (LUNA) is 11.95%.

Range Selected
Cost of equity 6.20% - 9.10% 7.65%
Tax rate 30.80% - 49.80% 40.30%
Cost of debt 4.00% - 19.90% 11.95%
WACC 5.6% - 9.3% 7.4%
WACC

LUNA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.5 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.10%
Tax rate 30.80% 49.80%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.00% 19.90%
After-tax WACC 5.6% 9.3%
Selected WACC 7.4%