Skip to content

TSS, Inc. Common Stock (TSSI) — WACC Analysis

WACC Breakdown

TSS, Inc. Common Stock (TSSI) has a weighted average cost of capital (WACC) of 9.6%. The cost of equity is 9.9%, derived from a beta of 1.17 and a risk-free rate of 5.2%. The after-tax cost of debt is 5.0%. The capital structure is 94.2% equity and 5.8% debt.

Interpretation

A WACC of 9.6% is moderate, reflecting the market's balanced risk assessment of TSS, Inc. Common Stock.

Investors can compare TSSI's WACC of 9.6% against industry peers to gauge its relative financing costs. A beta of 1.17 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

TSSI WACC: 9.64% for TSS, Inc. Common Stock

Current inputs imply a 9.93% cost of equity and a 6.35% 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

TSS, Inc. Common Stock Common Stock (TSSI) WACC Results
Weighted Average Cost of Capital
9.64%
Cost of Equity
9.93%
Risk-Free Rate5.22%
Beta1.17
Market Risk Premium4.23%
Cost of Debt
5.02%
Pre-Tax Cost of Debt6.35%
Tax Rate21.00%
Tax Shield1.33%
Capital Structure
Equity: 94.18%($260.18M)
Debt: 5.82%($16.08M)
Equity Component
9.35%
94.18% × 9.93%
Debt Component
0.29%
5.82% × 5.02%

TSS, Inc. Common Stock (TSSI) WACC in context

TSS, Inc. Common Stock (TSSI) currently screens with an estimated WACC of 9.64%. That blends a 9.93% cost of equity, a 6.35% pre-tax cost of debt, and a 94.18% 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 TSSI WACC implies

A 9.64% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates TSSI

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.17 and equity accounts for 94.18% 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.