The WACC of Analog Devices Inc (ADI) is 9.9%.
| Range | Selected | |
| Cost of equity | 8.90% - 11.90% | 10.40% |
| Tax rate | 7.70% - 9.10% | 8.40% |
| Cost of debt | 4.00% - 4.80% | 4.40% |
| WACC | 8.5% - 11.3% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.09 | 1.25 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.90% | 11.90% |
| Tax rate | 7.70% | 9.10% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.00% | 4.80% |
| After-tax WACC | 8.5% | 11.3% |
| Selected WACC | 9.9% | |