The WACC of C3Ai Inc (AI) is 8.1%.
Range | Selected | |
Cost of equity | 9.00% - 13.60% | 11.30% |
Tax rate | 0.40% - 0.50% | 0.45% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 7.0% - 9.3% | 8.1% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.13 | 1.56 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.00% | 13.60% |
Tax rate | 0.40% | 0.50% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 7.0% | 9.3% |
Selected WACC | 8.1% | |