CBRL
Cracker Barrel Old Country Store Inc
Price:  
66.31 
USD
Volume:  
634,769.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CBRL WACC - Weighted Average Cost of Capital

The WACC of Cracker Barrel Old Country Store Inc (CBRL) is 8.6%.

The Cost of Equity of Cracker Barrel Old Country Store Inc (CBRL) is 9.85%.
The Cost of Debt of Cracker Barrel Old Country Store Inc (CBRL) is 4.70%.

Range Selected
Cost of equity 8.70% - 11.00% 9.85%
Tax rate 12.90% - 16.90% 14.90%
Cost of debt 4.00% - 5.40% 4.70%
WACC 7.6% - 9.6% 8.6%
WACC

CBRL WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.05 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.00%
Tax rate 12.90% 16.90%
Debt/Equity ratio 0.28 0.28
Cost of debt 4.00% 5.40%
After-tax WACC 7.6% 9.6%
Selected WACC 8.6%