AOS
A. O. Smith Corp
Price:  
87.68 
USD
Volume:  
635,455.00
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 10.0%.

The Cost of Equity of A. O. Smith Corp (AOS) is 10.10%.
The Cost of Debt of A. O. Smith Corp (AOS) is 4.25%.

Range Selected
Cost of equity 8.90% - 11.30% 10.10%
Tax rate 21.90% - 22.20% 22.05%
Cost of debt 4.00% - 4.50% 4.25%
WACC 8.8% - 11.2% 10.0%
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 1.09 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.90% 11.30%
Tax rate 21.90% 22.20%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.50%
After-tax WACC 8.8% 11.2%
Selected WACC 10.0%