The WACC of Audacy Inc (AUD) is 9.9%.
| Range | Selected | |
| Cost of equity | 94.00% - 140.20% | 117.10% |
| Tax rate | 19.10% - 23.00% | 21.05% |
| Cost of debt | 5.30% - 18.20% | 11.75% |
| WACC | 4.9% - 14.9% | 9.9% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 17.96 | 22.5 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 94.00% | 140.20% |
| Tax rate | 19.10% | 23.00% |
| Debt/Equity ratio | 138.09 | 138.09 |
| Cost of debt | 5.30% | 18.20% |
| After-tax WACC | 4.9% | 14.9% |
| Selected WACC | 9.9% | |