BKI
Black Knight Inc
Price:  
75.76 
USD
Volume:  
7,483,520.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BKI WACC - Weighted Average Cost of Capital

The WACC of Black Knight Inc (BKI) is 7.5%.

The Cost of Equity of Black Knight Inc (BKI) is 8.05%.
The Cost of Debt of Black Knight Inc (BKI) is 5.75%.

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%
WACC

BKI WACC calculation

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%