NPTN
NeoPhotonics Corp
Price:  
16.01 
USD
Volume:  
1,745,290.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NPTN WACC - Weighted Average Cost of Capital

The WACC of NeoPhotonics Corp (NPTN) is 8.2%.

The Cost of Equity of NeoPhotonics Corp (NPTN) is 8.35%.
The Cost of Debt of NeoPhotonics Corp (NPTN) is 5.50%.

Range Selected
Cost of equity 7.10% - 9.60% 8.35%
Tax rate 8.00% - 21.20% 14.60%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.9% - 9.4% 8.2%
WACC

NPTN WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.58 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.60%
Tax rate 8.00% 21.20%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 7.00%
After-tax WACC 6.9% 9.4%
Selected WACC 8.2%