AOS
A. O. Smith Corp
Price:  
66.00 
USD
Volume:  
1,334,850.00
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 10.1%.

The Cost of Equity of A. O. Smith Corp (AOS) is 10.20%.
The Cost of Debt of A. O. Smith Corp (AOS) is 5.00%.

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%
WACC

AOS WACC calculation

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%