TRUP
Trupanion Inc
Price:  
28.16 
USD
Volume:  
835,954.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Trupanion WACC - Weighted Average Cost of Capital

The WACC of Trupanion Inc (TRUP) is 8.0%.

The Cost of Equity of Trupanion Inc (TRUP) is 8.10%.
The Cost of Debt of Trupanion Inc (TRUP) is 7.00%.

Range Selected
Cost of equity 6.20% - 10.00% 8.10%
Tax rate 1.00% - 1.40% 1.20%
Cost of debt 7.00% - 7.00% 7.00%
WACC 6.3% - 9.7% 8.0%
WACC

Trupanion WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.51 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 10.00%
Tax rate 1.00% 1.40%
Debt/Equity ratio 0.1 0.1
Cost of debt 7.00% 7.00%
After-tax WACC 6.3% 9.7%
Selected WACC 8.0%