The WACC of Calix Inc (CALX) is 6.9%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.20% | 7.95% |
| Tax rate | 12.30% - 19.00% | 15.65% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 6.4% - 7.4% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.62 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.20% |
| Tax rate | 12.30% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 6.4% | 7.4% |
| Selected WACC | 6.9% | |