STSN
Stemsation International Inc
Price:  
0.01 
USD
Volume:  
192,950.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STSN WACC - Weighted Average Cost of Capital

The WACC of Stemsation International Inc (STSN) is 5.2%.

The Cost of Equity of Stemsation International Inc (STSN) is 6.10%.
The Cost of Debt of Stemsation International Inc (STSN) is 5.00%.

Range Selected
Cost of equity 5.40% - 6.80% 6.10%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.8% - 5.7% 5.2%
WACC

STSN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.33 0.34
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 6.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.54 0.54
Cost of debt 5.00% 5.00%
After-tax WACC 4.8% 5.7%
Selected WACC 5.2%

STSN'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 STSN:

cost_of_equity (6.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.33) + 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.