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