VVNT
Vivint Smart Home Inc
Price:  
12.00 
USD
Volume:  
851,343.00
United States | Diversified Consumer Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VVNT WACC - Weighted Average Cost of Capital

The WACC of Vivint Smart Home Inc (VVNT) is 16.3%.

The Cost of Equity of Vivint Smart Home Inc (VVNT) is 8.45%.
The Cost of Debt of Vivint Smart Home Inc (VVNT) is 23.90%.

Range Selected
Cost of equity 7.20% - 9.70% 8.45%
Tax rate 0.50% - 0.80% 0.65%
Cost of debt 23.90% - 23.90% 23.90%
WACC 15.7% - 16.9% 16.3%
WACC

VVNT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.73 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.70%
Tax rate 0.50% 0.80%
Debt/Equity ratio 1.05 1.05
Cost of debt 23.90% 23.90%
After-tax WACC 15.7% 16.9%
Selected WACC 16.3%