BOX
Box Inc
Price:  
32.27 
USD
Volume:  
1,613,602.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BOX WACC - Weighted Average Cost of Capital

The WACC of Box Inc (BOX) is 8.2%.

The Cost of Equity of Box Inc (BOX) is 8.60%.
The Cost of Debt of Box Inc (BOX) is 4.25%.

Range Selected
Cost of equity 7.30% - 9.90% 8.60%
Tax rate 7.50% - 15.20% 11.35%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.0% - 9.5% 8.2%
WACC

BOX WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.74 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.90%
Tax rate 7.50% 15.20%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 4.50%
After-tax WACC 7.0% 9.5%
Selected WACC 8.2%