AOS
A. O. Smith Corp
Price:  
82.46 
USD
Volume:  
699,566.00
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 10.4%.

The Cost of Equity of A. O. Smith Corp (AOS) is 10.45%.
The Cost of Debt of A. O. Smith Corp (AOS) is 4.30%.

Range Selected
Cost of equity 9.10% - 11.80% 10.45%
Tax rate 21.90% - 22.20% 22.05%
Cost of debt 4.00% - 4.60% 4.30%
WACC 9.0% - 11.8% 10.4%
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 1.13 1.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 11.80%
Tax rate 21.90% 22.20%
Debt/Equity ratio 0.01 0.01
Cost of debt 4.00% 4.60%
After-tax WACC 9.0% 11.8%
Selected WACC 10.4%