CBA.AX
Commonwealth Bank of Australia
Price:  
158.13 
AUD
Volume:  
1,299,935.00
Australia | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBA.AX WACC - Weighted Average Cost of Capital

The WACC of Commonwealth Bank of Australia (CBA.AX) is 6.5%.

The Cost of Equity of Commonwealth Bank of Australia (CBA.AX) is 8.90%.
The Cost of Debt of Commonwealth Bank of Australia (CBA.AX) is 5.00%.

Range Selected
Cost of equity 7.80% - 10.00% 8.90%
Tax rate 29.00% - 29.20% 29.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.9% - 7.1% 6.5%
WACC

CBA.AX WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 5.1% 6.1%
Adjusted beta 0.75 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.00%
Tax rate 29.00% 29.20%
Debt/Equity ratio 0.84 0.84
Cost of debt 5.00% 5.00%
After-tax WACC 5.9% 7.1%
Selected WACC 6.5%