BOX
Box Inc
Price:  
25.88 
USD
Volume:  
1,438,335.00
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 8.7%.

The Cost of Equity of Box Inc (BOX) is 9.15%.
The Cost of Debt of Box Inc (BOX) is 4.30%.

Range Selected
Cost of equity 8.00% - 10.30% 9.15%
Tax rate 7.50% - 15.20% 11.35%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.6% - 9.7% 8.7%
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 0.89 0.96
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.30%
Tax rate 7.50% 15.20%
Debt/Equity ratio 0.1 0.1
Cost of debt 4.00% 4.60%
After-tax WACC 7.6% 9.7%
Selected WACC 8.7%