The WACC of Calix Inc (CALX) is 6.4%.
Range | Selected | |
Cost of equity | 7.20% - 10.10% | 8.65% |
Tax rate | 11.80% - 19.00% | 15.40% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.8% - 7.1% | 6.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.73 | 0.94 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.20% | 10.10% |
Tax rate | 11.80% | 19.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.8% | 7.1% |
Selected WACC | 6.4% | |