PTON
Peloton Interactive Inc
Price:  
5.39 
USD
Volume:  
14,902,175.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Peloton WACC - Weighted Average Cost of Capital

The WACC of Peloton Interactive Inc (PTON) is 8.1%.

The Cost of Equity of Peloton Interactive Inc (PTON) is 9.05%.
The Cost of Debt of Peloton Interactive Inc (PTON) is 7.00%.

Range Selected
Cost of equity 8.00% - 10.10% 9.05%
Tax rate 0.50% - 2.30% 1.40%
Cost of debt 7.00% - 7.00% 7.00%
WACC 7.6% - 8.7% 8.1%
WACC

Peloton WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.89 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.10%
Tax rate 0.50% 2.30%
Debt/Equity ratio 0.71 0.71
Cost of debt 7.00% 7.00%
After-tax WACC 7.6% 8.7%
Selected WACC 8.1%