ADT
ADT Inc
Price:  
7.33 
USD
Volume:  
3,595,488.00
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 7.2%.

The Cost of Equity of ADT Inc (ADT) is 9.70%.
The Cost of Debt of ADT Inc (ADT) is 6.25%.

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%
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 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%