The WACC of A. O. Smith Corp (AOS) is 10.1%.
Range | Selected | |
Cost of equity | 9.00% - 11.40% | 10.20% |
Tax rate | 22.20% - 22.90% | 22.55% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 8.9% - 11.3% | 10.1% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.12 | 1.16 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.00% | 11.40% |
Tax rate | 22.20% | 22.90% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 8.9% | 11.3% |
Selected WACC | 10.1% | |