TRUP
Trupanion Inc
Price:  
29.36 
USD
Volume:  
914,144.00
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 8.3%.

The Cost of Equity of Trupanion Inc (TRUP) is 8.50%.
The Cost of Debt of Trupanion Inc (TRUP) is 5.00%.

Range Selected
Cost of equity 7.10% - 9.90% 8.50%
Tax rate 1.00% - 1.40% 1.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.0% - 9.7% 8.3%
WACC

Trupanion WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.59 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.90%
Tax rate 1.00% 1.40%
Debt/Equity ratio 0.06 0.06
Cost of debt 5.00% 5.00%
After-tax WACC 7.0% 9.7%
Selected WACC 8.3%