Skip to content

Koppers Holdings, Inc. (KOP) — WACC Analysis

WACC Breakdown

Koppers Holdings, Inc. (KOP) has a weighted average cost of capital (WACC) of 8.2%. The cost of equity is 9.5%, derived from a beta of 1.02 and a risk-free rate of 5.2%. The after-tax cost of debt is 6.9%. The capital structure is 47.6% equity and 52.4% debt.

Interpretation

A WACC of 8.2% is moderate, reflecting the market's balanced risk assessment of Koppers Holdings, Inc..

Investors can compare KOP's WACC of 8.2% against industry peers to gauge its relative financing costs. A beta of 1.02 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

KOP WACC: 8.16% for Koppers Holdings, Inc.

Current inputs imply a 9.51% cost of equity and a 6.93% 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

Koppers Holdings, Inc. Common Stock (KOP) WACC Results
Weighted Average Cost of Capital
8.16%
Cost of Equity
9.51%
Risk-Free Rate5.22%
Beta1.02
Market Risk Premium4.23%
Cost of Debt
6.93%
Pre-Tax Cost of Debt6.93%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 47.59%($815.09M)
Debt: 52.41%($897.60M)
Equity Component
4.52%
47.59% × 9.51%
Debt Component
3.63%
52.41% × 6.93%

Koppers Holdings, Inc. (KOP) WACC in context

Koppers Holdings, Inc. (KOP) currently screens with an estimated WACC of 8.16%. That blends a 9.51% cost of equity, a 6.93% pre-tax cost of debt, and a 47.59% 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 KOP WACC implies

A 8.16% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates KOP

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.02 and equity accounts for 47.59% 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.