The WACC of NeoPhotonics Corp (NPTN) is 7.2%.
Range | Selected | |
Cost of equity | 6.10% - 8.70% | 7.40% |
Tax rate | 8.00% - 21.20% | 14.60% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 6.0% - 8.5% | 7.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.48 | 0.68 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.70% |
Tax rate | 8.00% | 21.20% |
Debt/Equity ratio | 0.05 | 0.05 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 6.0% | 8.5% |
Selected WACC | 7.2% | |