The WACC of Cable One Inc (CABO) is 7.3%.
| Range | Selected | |
| Cost of equity | 7.10% - 11.00% | 9.05% |
| Tax rate | 21.10% - 22.50% | 21.80% |
| Cost of debt | 4.00% - 12.40% | 8.20% |
| WACC | 4.6% - 10.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.7 | 1.09 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 11.00% |
| Tax rate | 21.10% | 22.50% |
| Debt/Equity ratio | 1.74 | 1.74 |
| Cost of debt | 4.00% | 12.40% |
| After-tax WACC | 4.6% | 10.1% |
| Selected WACC | 7.3% | |