The WACC of Cheesecake Factory Inc (CAKE) is 6.7%.
| Range | Selected | |
| Cost of equity | 6.00% - 8.50% | 7.25% |
| Tax rate | 6.10% - 17.10% | 11.60% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.7% - 7.7% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.47 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.00% | 8.50% |
| Tax rate | 6.10% | 17.10% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.7% | 7.7% |
| Selected WACC | 6.7% | |