SI
Silvergate Capital Corp
Price:  
1.25 
USD
Volume:  
1,168,340.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SI WACC - Weighted Average Cost of Capital

The WACC of Silvergate Capital Corp (SI) is 6.9%.

The Cost of Equity of Silvergate Capital Corp (SI) is 261.25%.
The Cost of Debt of Silvergate Capital Corp (SI) is 5.00%.

Range Selected
Cost of equity 207.70% - 314.80% 261.25%
Tax rate 6.60% - 9.70% 8.15%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.5% - 7.3% 6.9%
WACC

SI WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 40.71 51.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 207.70% 314.80%
Tax rate 6.60% 9.70%
Debt/Equity ratio 109.06 109.06
Cost of debt 5.00% 5.00%
After-tax WACC 6.5% 7.3%
Selected WACC 6.9%