The WACC of Beacon Roofing Supply Inc (BECN) is 7.7%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.20% | 9.65% |
| Tax rate | 25.40% - 25.80% | 25.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 8.8% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.92 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.20% |
| Tax rate | 25.40% | 25.80% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 8.8% |
| Selected WACC | 7.7% | |