The WACC of Capital Bancorp Inc (CBNK) is 8.4%.
| Range | Selected | |
| Cost of equity | 7.40% - 9.60% | 8.50% |
| Tax rate | 24.60% - 25.90% | 25.25% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.4% - 9.5% | 8.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.78 | 0.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.40% | 9.60% |
| Tax rate | 24.60% | 25.90% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.4% | 9.5% |
| Selected WACC | 8.4% | |