BC
Brunswick Corp
Price:  
74.48 
USD
Volume:  
800,095.00
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 8.6%.

The Cost of Equity of Brunswick Corp (BC) is 10.70%.
The Cost of Debt of Brunswick Corp (BC) is 5.70%.

Range Selected
Cost of equity 9.40% - 12.00% 10.70%
Tax rate 20.50% - 24.90% 22.70%
Cost of debt 5.40% - 6.00% 5.70%
WACC 7.7% - 9.6% 8.6%
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 1.2 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.00%
Tax rate 20.50% 24.90%
Debt/Equity ratio 0.48 0.48
Cost of debt 5.40% 6.00%
After-tax WACC 7.7% 9.6%
Selected WACC 8.6%