BOX
Box Inc
Price:  
25.37 
USD
Volume:  
1,342,438.00
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 9.2%.

The Cost of Equity of Box Inc (BOX) is 9.70%.
The Cost of Debt of Box Inc (BOX) is 4.45%.

Range Selected
Cost of equity 8.70% - 10.70% 9.70%
Tax rate 2.10% - 6.00% 4.05%
Cost of debt 4.00% - 4.90% 4.45%
WACC 8.2% - 10.2% 9.2%
WACC

BOX WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.98 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 10.70%
Tax rate 2.10% 6.00%
Debt/Equity ratio 0.11 0.11
Cost of debt 4.00% 4.90%
After-tax WACC 8.2% 10.2%
Selected WACC 9.2%