The WACC of Cable One Inc (CABO) is 6.7%.
| Range | Selected | |
| Cost of equity | 7.70% - 12.90% | 10.30% |
| Tax rate | 16.10% - 18.70% | 17.40% |
| Cost of debt | 4.10% - 9.10% | 6.60% |
| WACC | 4.5% - 8.8% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.83 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.70% | 12.90% |
| Tax rate | 16.10% | 18.70% |
| Debt/Equity ratio | 2.83 | 2.83 |
| Cost of debt | 4.10% | 9.10% |
| After-tax WACC | 4.5% | 8.8% |
| Selected WACC | 6.7% | |