Skip to content

Ezcorp Inc (EZPW) — WACC Analysis

WACC Breakdown

Ezcorp Inc (EZPW) has a weighted average cost of capital (WACC) of 7.6%. The cost of equity is 8.3%, derived from a beta of 0.58 and a risk-free rate of 5.2%. The after-tax cost of debt is 5.0%. The capital structure is 79.4% equity and 20.6% debt.

Interpretation

A WACC of 7.6% suggests that the market views Ezcorp Inc as relatively low-risk, with a lower cost of financing.

Investors can compare EZPW's WACC of 7.6% against industry peers to gauge its relative financing costs. A beta of 0.58 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

EZPW WACC: 7.60% for Ezcorp Inc

Current inputs imply a 8.27% cost of equity and a 6.36% 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

Ezcorp Inc Common Stock (EZPW) WACC Results
Weighted Average Cost of Capital
7.60%
Cost of Equity
8.27%
Risk-Free Rate5.22%
Beta0.58
Market Risk Premium4.23%
Cost of Debt
5.02%
Pre-Tax Cost of Debt6.36%
Tax Rate21.00%
Tax Shield1.33%
Capital Structure
Equity: 79.43%($2005.51M)
Debt: 20.57%($519.49M)
Equity Component
6.57%
79.43% × 8.27%
Debt Component
1.03%
20.57% × 5.02%

Ezcorp Inc (EZPW) WACC in context

Ezcorp Inc (EZPW) currently screens with an estimated WACC of 7.60%. That blends a 8.27% cost of equity, a 6.36% pre-tax cost of debt, and a 79.43% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What EZPW WACC implies

A 7.60% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates EZPW

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.58 and equity accounts for 79.43% 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.