CABO
Cable One Inc
Price:  
382.13 
USD
Volume:  
65,313.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CABO WACC - Weighted Average Cost of Capital

The WACC of Cable One Inc (CABO) is 7.3%.

The Cost of Equity of Cable One Inc (CABO) is 8.80%.
The Cost of Debt of Cable One Inc (CABO) is 8.20%.

Range Selected
Cost of equity 6.90% - 10.70% 8.80%
Tax rate 21.10% - 22.50% 21.80%
Cost of debt 4.00% - 12.40% 8.20%
WACC 4.6% - 10.0% 7.3%
WACC

CABO WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.67 1.05
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 10.70%
Tax rate 21.10% 22.50%
Debt/Equity ratio 1.54 1.54
Cost of debt 4.00% 12.40%
After-tax WACC 4.6% 10.0%
Selected WACC 7.3%