BC
Brunswick Corp
Price:  
88.31 
USD
Volume:  
499,189.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BC WACC - Weighted Average Cost of Capital

The WACC of Brunswick Corp (BC) is 8.8%.

The Cost of Equity of Brunswick Corp (BC) is 10.75%.
The Cost of Debt of Brunswick Corp (BC) is 5.60%.

Range Selected
Cost of equity 9.30% - 12.20% 10.75%
Tax rate 20.50% - 24.90% 22.70%
Cost of debt 5.20% - 6.00% 5.60%
WACC 7.8% - 9.9% 8.8%
WACC

BC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.18 1.3
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.20%
Tax rate 20.50% 24.90%
Debt/Equity ratio 0.42 0.42
Cost of debt 5.20% 6.00%
After-tax WACC 7.8% 9.9%
Selected WACC 8.8%