VHC
VirnetX Holding Corp
Price:  
4.60 
USD
Volume:  
18,916.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VHC WACC - Weighted Average Cost of Capital

The WACC of VirnetX Holding Corp (VHC) is 5.6%.

The Cost of Equity of VirnetX Holding Corp (VHC) is 6.55%.
The Cost of Debt of VirnetX Holding Corp (VHC) is 5.00%.

Range Selected
Cost of equity 4.30% - 8.80% 6.55%
Tax rate 6.10% - 10.30% 8.20%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 6.6% 5.6%
WACC

VHC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta -0.12 0.52
Additional risk adjustments 1.0% 1.5%
Cost of equity 4.30% 8.80%
Tax rate 6.10% 10.30%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 6.6%
Selected WACC 5.6%