Skip to content

Collegium Pharmaceutical, Inc. Common Stock (COLL) — WACC Analysis

WACC Breakdown

Collegium Pharmaceutical, Inc. Common Stock (COLL) has a weighted average cost of capital (WACC) of 13.1%. The cost of equity is 9.2%, derived from a beta of 1.00 and a risk-free rate of 5.0%. The after-tax cost of debt is 25.3%. The capital structure is 75.7% equity and 24.3% debt.

Interpretation

A WACC of 13.1% indicates that the market perceives Collegium Pharmaceutical, Inc. Common Stock as higher-risk, requiring a greater return to compensate investors.

Investors can compare COLL's WACC of 13.1% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

COLL WACC: 13.11% for Collegium Pharmaceutical, Inc. Common Stock

Current inputs imply a 9.19% cost of equity and a 32.02% 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

Collegium Pharmaceutical, Inc. Common Stock Common Stock (COLL) WACC Results
Weighted Average Cost of Capital
13.11%
Cost of Equity
9.19%
Risk-Free Rate4.96%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
25.30%
Pre-Tax Cost of Debt32.02%
Tax Rate21.00%
Tax Shield6.72%
Capital Structure
Equity: 75.67%($742.59M)
Debt: 24.33%($238.73M)
Equity Component
6.95%
75.67% × 9.19%
Debt Component
6.15%
24.33% × 25.30%

Collegium Pharmaceutical, Inc. Common Stock (COLL) WACC in context

Collegium Pharmaceutical, Inc. Common Stock (COLL) currently screens with an estimated WACC of 13.11%. That blends a 9.19% cost of equity, a 32.02% pre-tax cost of debt, and a 75.67% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What COLL WACC implies

A 13.11% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates COLL

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 75.67% 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.

COLL Company Analysis

Review profitability, valuation multiples, filings, and business context.

COLL DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

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.