ADT
ADT Inc
Price:  
7.85 
USD
Volume:  
21,215,776.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADT WACC - Weighted Average Cost of Capital

The WACC of ADT Inc (ADT) is 7.0%.

The Cost of Equity of ADT Inc (ADT) is 10.75%.
The Cost of Debt of ADT Inc (ADT) is 5.25%.

Range Selected
Cost of equity 9.40% - 12.10% 10.75%
Tax rate 25.30% - 26.30% 25.80%
Cost of debt 4.90% - 5.60% 5.25%
WACC 6.3% - 7.8% 7.0%
WACC

ADT WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.2 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.10%
Tax rate 25.30% 26.30%
Debt/Equity ratio 1.16 1.16
Cost of debt 4.90% 5.60%
After-tax WACC 6.3% 7.8%
Selected WACC 7.0%