The WACC of Sharps Compliance Corp (SMED) is 9.5%.
Range | Selected | |
Cost of equity | 8.00% - 11.40% | 9.70% |
Tax rate | 9.80% - 24.00% | 16.90% |
Cost of debt | 5.10% - 7.00% | 6.05% |
WACC | 7.9% - 11.2% | 9.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.89 | 1.17 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.00% | 11.40% |
Tax rate | 9.80% | 24.00% |
Debt/Equity ratio | 0.03 | 0.03 |
Cost of debt | 5.10% | 7.00% |
After-tax WACC | 7.9% | 11.2% |
Selected WACC | 9.5% | |