PI
Impinj Inc
Price:  
121.00 
USD
Volume:  
413,487.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PI WACC - Weighted Average Cost of Capital

The WACC of Impinj Inc (PI) is 8.1%.

The Cost of Equity of Impinj Inc (PI) is 8.35%.
The Cost of Debt of Impinj Inc (PI) is 5.50%.

Range Selected
Cost of equity 7.10% - 9.60% 8.35%
Tax rate 0.40% - 0.50% 0.45%
Cost of debt 4.00% - 7.00% 5.50%
WACC 6.8% - 9.4% 8.1%
WACC

PI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.7 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.60%
Tax rate 0.40% 0.50%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 7.00%
After-tax WACC 6.8% 9.4%
Selected WACC 8.1%

PI's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for PI:

cost_of_equity (8.35%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.7) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.