The WACC of Calix Inc (CALX) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.80% - 11.20% | 9.50% |
| Tax rate | 12.30% - 19.00% | 15.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 8.4% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.86 | 1.13 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 11.20% |
| Tax rate | 12.30% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 8.4% |
| Selected WACC | 7.7% | |