The WACC of Vuzix Corp (VUZI) is 5.9%.
Range | Selected | |
Cost of equity | 6.50% - 9.80% | 8.15% |
Tax rate | 26.20% - 27.00% | 26.60% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.1% - 6.7% | 5.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.56 | 0.89 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.50% | 9.80% |
Tax rate | 26.20% | 27.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.1% | 6.7% |
Selected WACC | 5.9% | |