The WACC of Black Knight Inc (BKI) is 7.5%.
Range | Selected | |
Cost of equity | 7.00% - 9.10% | 8.05% |
Tax rate | 17.70% - 18.40% | 18.05% |
Cost of debt | 4.00% - 7.50% | 5.75% |
WACC | 6.4% - 8.6% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.69 | 0.76 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 9.10% |
Tax rate | 17.70% | 18.40% |
Debt/Equity ratio | 0.22 | 0.22 |
Cost of debt | 4.00% | 7.50% |
After-tax WACC | 6.4% | 8.6% |
Selected WACC | 7.5% | |