LUNA
Luna Innovations Inc
Price:  
6.75 
USD
Volume:  
122,485.00
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 7.8%.

The Cost of Equity of Luna Innovations Inc (LUNA) is 7.95%.
The Cost of Debt of Luna Innovations Inc (LUNA) is 11.95%.

Range Selected
Cost of equity 6.90% - 9.00% 7.95%
Tax rate 30.80% - 49.80% 40.30%
Cost of debt 4.00% - 19.90% 11.95%
WACC 6.5% - 9.1% 7.8%
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 0.65 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.00%
Tax rate 30.80% 49.80%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 19.90%
After-tax WACC 6.5% 9.1%
Selected WACC 7.8%