VRA
Vera Bradley Inc
Price:  
1.85 
USD
Volume:  
134,134.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VRA WACC - Weighted Average Cost of Capital

The WACC of Vera Bradley Inc (VRA) is 5.5%.

The Cost of Equity of Vera Bradley Inc (VRA) is 6.10%.
The Cost of Debt of Vera Bradley Inc (VRA) is 7.00%.

Range Selected
Cost of equity 5.30% - 6.90% 6.10%
Tax rate 28.10% - 31.90% 30.00%
Cost of debt 7.00% - 7.00% 7.00%
WACC 5.2% - 5.8% 5.5%
WACC

VRA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.32 0.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.30% 6.90%
Tax rate 28.10% 31.90%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.00%
After-tax WACC 5.2% 5.8%
Selected WACC 5.5%

VRA'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 VRA:

cost_of_equity (6.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.32) + 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.