CAKE
Cheesecake Factory Inc
Price:  
34.23 
USD
Volume:  
1,461,093.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CAKE WACC - Weighted Average Cost of Capital

The WACC of Cheesecake Factory Inc (CAKE) is 9.5%.

The Cost of Equity of Cheesecake Factory Inc (CAKE) is 10.80%.
The Cost of Debt of Cheesecake Factory Inc (CAKE) is 5.65%.

Range Selected
Cost of equity 9.50% - 12.10% 10.80%
Tax rate 8.70% - 17.10% 12.90%
Cost of debt 4.90% - 6.40% 5.65%
WACC 8.4% - 10.6% 9.5%
WACC

CAKE WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.17 1.24
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.50% 12.10%
Tax rate 8.70% 17.10%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.90% 6.40%
After-tax WACC 8.4% 10.6%
Selected WACC 9.5%