VAPO
Vapotherm Inc
Price:  
1.27 
USD
Volume:  
174,896.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAPO WACC - Weighted Average Cost of Capital

The WACC of Vapotherm Inc (VAPO) is 8.4%.

The Cost of Equity of Vapotherm Inc (VAPO) is 7.35%.
The Cost of Debt of Vapotherm Inc (VAPO) is 8.55%.

Range Selected
Cost of equity 5.60% - 9.10% 7.35%
Tax rate 0.10% - 0.20% 0.15%
Cost of debt 7.00% - 10.10% 8.55%
WACC 6.8% - 10.0% 8.4%
WACC

VAPO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.38 0.75
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 9.10%
Tax rate 0.10% 0.20%
Debt/Equity ratio 7.9 7.9
Cost of debt 7.00% 10.10%
After-tax WACC 6.8% 10.0%
Selected WACC 8.4%