The WACC of Beacon Roofing Supply Inc (BECN) is 9.2%.
| Range | Selected | |
| Cost of equity | 9.10% - 12.80% | 10.95% |
| Tax rate | 25.40% - 25.80% | 25.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 10.5% | 9.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.14 | 1.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 12.80% |
| Tax rate | 25.40% | 25.80% |
| Debt/Equity ratio | 0.33 | 0.33 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 10.5% |
| Selected WACC | 9.2% | |