BOX
Box Inc
Price:  
33.75 
USD
Volume:  
1,275,062.00
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 8.0%.

The Cost of Equity of Box Inc (BOX) is 8.35%.
The Cost of Debt of Box Inc (BOX) is 4.25%.

Range Selected
Cost of equity 6.90% - 9.80% 8.35%
Tax rate 7.50% - 15.20% 11.35%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.6% - 9.4% 8.0%
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 0.65 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.80%
Tax rate 7.50% 15.20%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 4.50%
After-tax WACC 6.6% 9.4%
Selected WACC 8.0%