MSTR
MicroStrategy Inc
Price:  
1,684.84 
USD
Volume:  
1,200,393.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MicroStrategy WACC - Weighted Average Cost of Capital

The WACC of MicroStrategy Inc (MSTR) is 9.2%.

The Cost of Equity of MicroStrategy Inc (MSTR) is 9.50%.
The Cost of Debt of MicroStrategy Inc (MSTR) is 7.00%.

Range Selected
Cost of equity 8.10% - 10.90% 9.50%
Tax rate 24.90% - 45.20% 35.05%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.9% - 10.4% 9.2%
WACC

MicroStrategy WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.92 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 10.90%
Tax rate 24.90% 45.20%
Debt/Equity ratio 0.07 0.07
Cost of debt 7.00% 7.00%
After-tax WACC 7.9% 10.4%
Selected WACC 9.2%