STKS
One Group Hospitality Inc
Price:  
3.22 
USD
Volume:  
213,431.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STKS WACC - Weighted Average Cost of Capital

The WACC of One Group Hospitality Inc (STKS) is 8.0%.

The Cost of Equity of One Group Hospitality Inc (STKS) is 10.00%.
The Cost of Debt of One Group Hospitality Inc (STKS) is 8.05%.

Range Selected
Cost of equity 8.70% - 11.30% 10.00%
Tax rate 19.60% - 48.10% 33.85%
Cost of debt 7.00% - 9.10% 8.05%
WACC 7.4% - 8.6% 8.0%
WACC

STKS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.05 1.14
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.30%
Tax rate 19.60% 48.10%
Debt/Equity ratio 0.7 0.7
Cost of debt 7.00% 9.10%
After-tax WACC 7.4% 8.6%
Selected WACC 8.0%