SOL Staking
Home
Validator
Convertible
Options
Monte Carlo
Capital Structure
Capital Structure Optimizer
Back to Home
Input Parameters
Available Equity ($M)
$50M
Max Debt Capacity ($M)
$100M
Cost of Equity (%)
25%
Base Cost of Debt (%)
6%
Tax Rate (%)
21%
Current SOL Price ($)
$150
SOL Target Price ($)
$300
Expected Staking Yield (%)
7.5%
Optimal Structure
Optimal D/E Ratio
-
Minimum WACC
-
Total Capital
-
SOL Acquirable
-
Optimal Allocation
Equity Used
-
Debt Used
-
Effective Cost of Debt
-
Leverage Multiple
-
Return Analysis
Expected ROE
-
Interest Coverage
-
Value at Target Price
-
Equity Return at Target
-
WACC Optimization Curve
Capital Structure Trade-offs