The WACC of ADT Inc (ADT) is 7.2%.
Range | Selected | |
Cost of equity | 8.20% - 11.20% | 9.70% |
Tax rate | 18.80% - 21.80% | 20.30% |
Cost of debt | 5.00% - 7.50% | 6.25% |
WACC | 6.0% - 8.3% | 7.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.95 | 1.12 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.20% | 11.20% |
Tax rate | 18.80% | 21.80% |
Debt/Equity ratio | 1.15 | 1.15 |
Cost of debt | 5.00% | 7.50% |
After-tax WACC | 6.0% | 8.3% |
Selected WACC | 7.2% | |