SCOR
Comscore Inc
Price:  
4.82 
USD
Volume:  
40,640.00
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 5.9%.

The Cost of Equity of Comscore Inc (SCOR) is 8.45%.
The Cost of Debt of Comscore Inc (SCOR) is 4.80%.

Range Selected
Cost of equity 6.50% - 10.40% 8.45%
Tax rate 1.90% - 1.90% 1.90%
Cost of debt 4.50% - 5.10% 4.80%
WACC 5.1% - 6.7% 5.9%
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 0.56 0.98
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 10.40%
Tax rate 1.90% 1.90%
Debt/Equity ratio 2.07 2.07
Cost of debt 4.50% 5.10%
After-tax WACC 5.1% 6.7%
Selected WACC 5.9%

SCOR'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 SCOR:

cost_of_equity (8.45%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.56) + 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.