CALX
Calix Inc
Price:  
32.65 
USD
Volume:  
699,810.00
United States | Communications Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CALX WACC - Weighted Average Cost of Capital

The WACC of Calix Inc (CALX) is 6.9%.

The Cost of Equity of Calix Inc (CALX) is 9.85%.
The Cost of Debt of Calix Inc (CALX) is 4.60%.

Range Selected
Cost of equity 8.10% - 11.60% 9.85%
Tax rate 12.30% - 19.00% 15.65%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.1% - 7.7% 6.9%
WACC

CALX WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.91 1.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.60%
Tax rate 12.30% 19.00%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 6.1% 7.7%
Selected WACC 6.9%