The WACC of Capital Bancorp Inc (CBNK) is 7.6%.
| Range | Selected | |
| Cost of equity | 6.80% - 8.80% | 7.80% |
| Tax rate | 24.50% - 25.60% | 25.05% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.7% - 8.6% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.65 | 0.71 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 8.80% |
| Tax rate | 24.50% | 25.60% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.7% | 8.6% |
| Selected WACC | 7.6% | |