SCOR
Comscore Inc
Price:  
6.99 
USD
Volume:  
10,240.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SCOR WACC - Weighted Average Cost of Capital

The WACC of Comscore Inc (SCOR) is 6.3%.

The Cost of Equity of Comscore Inc (SCOR) is 7.30%.
The Cost of Debt of Comscore Inc (SCOR) is 4.80%.

Range Selected
Cost of equity 6.30% - 8.30% 7.30%
Tax rate 1.90% - 1.90% 1.90%
Cost of debt 4.50% - 5.10% 4.80%
WACC 5.6% - 7.0% 6.3%
WACC

SCOR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.54 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.30%
Tax rate 1.90% 1.90%
Debt/Equity ratio 0.68 0.68
Cost of debt 4.50% 5.10%
After-tax WACC 5.6% 7.0%
Selected WACC 6.3%