The WACC of Analog Devices Inc (ADI) is 9.8%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.60% | 10.20% |
| Tax rate | 7.70% - 9.10% | 8.40% |
| Cost of debt | 4.00% - 4.60% | 4.30% |
| WACC | 8.5% - 11.2% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.08 | 1.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.60% |
| Tax rate | 7.70% | 9.10% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 4.00% | 4.60% |
| After-tax WACC | 8.5% | 11.2% |
| Selected WACC | 9.8% | |