CALX
Calix Inc
Price:  
37.80 
USD
Volume:  
425,817.00
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 8.4%.

The Cost of Equity of Calix Inc (CALX) is 12.45%.
The Cost of Debt of Calix Inc (CALX) is 4.90%.

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%
WACC

CALX WACC calculation

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%