ADI
Analog Devices Inc
Price:  
231.19 
USD
Volume:  
2,252,391.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADI WACC - Weighted Average Cost of Capital

The WACC of Analog Devices Inc (ADI) is 10.0%.

The Cost of Equity of Analog Devices Inc (ADI) is 10.35%.
The Cost of Debt of Analog Devices Inc (ADI) is 4.30%.

Range Selected
Cost of equity 8.50% - 12.20% 10.35%
Tax rate 7.70% - 9.10% 8.40%
Cost of debt 4.00% - 4.60% 4.30%
WACC 8.3% - 11.8% 10.0%
WACC

ADI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.01 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.20%
Tax rate 7.70% 9.10%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.60%
After-tax WACC 8.3% 11.8%
Selected WACC 10.0%