BX
Blackstone Group Inc
Price:  
189.57 
USD
Volume:  
3,736,676.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Blackstone WACC - Weighted Average Cost of Capital

The WACC of Blackstone Group Inc (BX) is 7.4%.

The Cost of Equity of Blackstone Group Inc (BX) is 7.60%.
The Cost of Debt of Blackstone Group Inc (BX) is 4.25%.

Range Selected
Cost of equity 6.20% - 9.00% 7.60%
Tax rate 11.70% - 13.60% 12.65%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.0% - 8.8% 7.4%
WACC

Blackstone WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.5 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 9.00%
Tax rate 11.70% 13.60%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.00% 4.50%
After-tax WACC 6.0% 8.8%
Selected WACC 7.4%