MVIS
MicroVision Inc
Price:  
1.15 
USD
Volume:  
5,685,233.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MicroVision WACC - Weighted Average Cost of Capital

The WACC of MicroVision Inc (MVIS) is 7.2%.

The Cost of Equity of MicroVision Inc (MVIS) is 10.70%.
The Cost of Debt of MicroVision Inc (MVIS) is 5.00%.

Range Selected
Cost of equity 8.50% - 12.90% 10.70%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 8.3% 7.2%
WACC

MicroVision WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.99 1.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.90%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 8.3%
Selected WACC 7.2%