CBA.AX
Commonwealth Bank of Australia
Price:  
106.44 
AUD
Volume:  
1,434,178.00
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 6.3%.

The Cost of Equity of Commonwealth Bank of Australia (CBA.AX) is 9.15%.
The Cost of Debt of Commonwealth Bank of Australia (CBA.AX) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.40% 9.15%
Tax rate 28.80% - 28.90% 28.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 6.9% 6.3%
WACC

CBA.AX WACC calculation

Category Low High
Long-term bond rate 4.1% 4.6%
Equity market risk premium 5.5% 6.5%
Adjusted beta 0.69 0.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.40%
Tax rate 28.80% 28.90%
Debt/Equity ratio 1.08 1.08
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 6.9%
Selected WACC 6.3%