The WACC of Stamps.Com Inc (STMP) is 8.3%.
Range | Selected | |
Cost of equity | 7.0% - 9.5% | 8.25% |
Tax rate | 10.7% - 20.9% | 15.8% |
Cost of debt | 4.0% - 4.5% | 4.25% |
WACC | 7.0% - 9.5% | 8.3% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 4.2% | 5.2% |
Adjusted beta | 0.91 | 1.02 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.0% | 9.5% |
Tax rate | 10.7% | 20.9% |
Debt/Equity ratio | 0 | 0 |
Cost of debt | 4.0% | 4.5% |
After-tax WACC | 7.0% | 9.5% |
Selected WACC | 8.3% | |
Debt/Equity | Unlevered | |||
Peers | Company Name | ratio | Beta | beta |
STMP | Stamps.Com Inc | 0 | 0.46 | 0.46 |
BZUN | Baozun Inc | 1.57 | 0.87 | 0.36 |
FTFT | Future Fintech Group Inc | 0.14 | 0.06 | 0.05 |
JMIA | Jumia Technologies AG | 0.01 | 2.33 | 2.31 |
MMYT | MakeMyTrip Ltd | 0.02 | 1.91 | 1.88 |
PBX.V | PowerBand Solutions Inc | 0.06 | -1.75 | -1.65 |
PRCH | Porch Group Inc | 0.66 | 3.31 | 2.09 |
PUBM | PubMatic Inc | 0 | 1.31 | 1.31 |
QUOT | Quotient Technology Inc | 0.13 | 0.68 | 0.61 |
SHRG | Sharing Services Global Corp | 9.77 | 0.11 | 0.01 |
Low | High | |
Unlevered beta | 0.42 | 0.89 |
Relevered beta | 0.87 | 1.03 |
Adjusted relevered beta | 0.91 | 1.02 |