AOS
A. O. Smith Corp
Price:  
80.23 
USD
Volume:  
781,164.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AOS WACC - Weighted Average Cost of Capital

The WACC of A. O. Smith Corp (AOS) is 9.9%.

The Cost of Equity of A. O. Smith Corp (AOS) is 10.10%.
The Cost of Debt of A. O. Smith Corp (AOS) is 5.00%.

Range Selected
Cost of equity 8.40% - 11.80% 10.10%
Tax rate 21.10% - 21.80% 21.45%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.3% - 11.6% 9.9%
WACC

AOS WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.92 1.19
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 11.80%
Tax rate 21.10% 21.80%
Debt/Equity ratio 0.03 0.03
Cost of debt 5.00% 5.00%
After-tax WACC 8.3% 11.6%
Selected WACC 9.9%