VUZI
Vuzix Corp
Price:  
3.09 
USD
Volume:  
3,662,035.00
United States | Household Durables
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Vuzix WACC - Weighted Average Cost of Capital

The WACC of Vuzix Corp (VUZI) is 7.0%.

The Cost of Equity of Vuzix Corp (VUZI) is 10.45%.
The Cost of Debt of Vuzix Corp (VUZI) is 5.00%.

Range Selected
Cost of equity 8.80% - 12.10% 10.45%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.2% - 7.9% 7.0%
WACC

Vuzix WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.06 1.29
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 12.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.2% 7.9%
Selected WACC 7.0%