The WACC of Analog Devices Inc (ADI) is 9.7%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.40% | 10.05% |
| Tax rate | 7.70% - 9.10% | 8.40% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.4% - 11.0% | 9.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.05 | 1.17 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.40% |
| Tax rate | 7.70% | 9.10% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.4% | 11.0% |
| Selected WACC | 9.7% | |