The WACC of Calix Inc (CALX) is 7.1%.
| Range | Selected | |
| Cost of equity | 8.30% - 12.40% | 10.35% |
| Tax rate | 12.30% - 19.00% | 15.65% |
| Cost of debt | 4.60% - 4.60% | 4.60% |
| WACC | 6.2% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.96 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.30% | 12.40% |
| Tax rate | 12.30% | 19.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.60% | 4.60% |
| After-tax WACC | 6.2% | 8.1% |
| Selected WACC | 7.1% | |