CBA.AX
Commonwealth Bank of Australia
Price:  
116.24 
AUD
Volume:  
1,381,123.00
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 6.4%.

The Cost of Equity of Commonwealth Bank of Australia (CBA.AX) is 8.60%.
The Cost of Debt of Commonwealth Bank of Australia (CBA.AX) is 5.00%.

Range Selected
Cost of equity 7.50% - 9.70% 8.60%
Tax rate 28.80% - 28.90% 28.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.0% 6.4%
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 0.68 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.70%
Tax rate 28.80% 28.90%
Debt/Equity ratio 0.79 0.79
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.0%
Selected WACC 6.4%