The WACC of Calix Inc (CALX) is 8.4%.
| Range | Selected | |
| Cost of equity | 10.10% - 14.80% | 12.45% |
| Tax rate | 5.40% - 14.00% | 9.70% |
| Cost of debt | 4.90% - 4.90% | 4.90% |
| WACC | 7.4% - 9.5% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 1.18 | 1.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 14.80% |
| Tax rate | 5.40% | 14.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.90% | 4.90% |
| After-tax WACC | 7.4% | 9.5% |
| Selected WACC | 8.4% | |