Skip to content

Compass Minerals International, Inc. (CMP) — WACC Analysis

WACC Breakdown

Compass Minerals International, Inc. (CMP) has a weighted average cost of capital (WACC) of 8.7%. The cost of equity is 9.7%, derived from a beta of 1.08 and a risk-free rate of 5.2%. The after-tax cost of debt is 7.4%. The capital structure is 56.8% equity and 43.2% debt.

Interpretation

A WACC of 8.7% is moderate, reflecting the market's balanced risk assessment of Compass Minerals International, Inc..

Investors can compare CMP's WACC of 8.7% against industry peers to gauge its relative financing costs. A beta of 1.08 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

CMP WACC: 8.68% for Compass Minerals International, Inc.

Current inputs imply a 9.68% cost of equity and a 9.33% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Compass Minerals International, Inc. Common Stock (CMP) WACC Results
Weighted Average Cost of Capital
8.68%
Cost of Equity
9.68%
Risk-Free Rate5.22%
Beta1.08
Market Risk Premium4.23%
Cost of Debt
7.37%
Pre-Tax Cost of Debt9.33%
Tax Rate21.00%
Tax Shield1.96%
Capital Structure
Equity: 56.79%($956.74M)
Debt: 43.21%($728.10M)
Equity Component
5.49%
56.79% × 9.68%
Debt Component
3.18%
43.21% × 7.37%

Compass Minerals International, Inc. (CMP) WACC in context

Compass Minerals International, Inc. (CMP) currently screens with an estimated WACC of 8.68%. That blends a 9.68% cost of equity, a 9.33% pre-tax cost of debt, and a 56.79% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What CMP WACC implies

A 8.68% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates CMP

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.08 and equity accounts for 56.79% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

CMP WACC: 8.68% — Compass Minerals International, Inc. Cost of Capital (October 2026) | DeepViews