CBRL
Cracker Barrel Old Country Store Inc
Price:  
47.23 
USD
Volume:  
562,267.00
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 6.9%.

The Cost of Equity of Cracker Barrel Old Country Store Inc (CBRL) is 7.85%.
The Cost of Debt of Cracker Barrel Old Country Store Inc (CBRL) is 5.05%.

Range Selected
Cost of equity 6.40% - 9.30% 7.85%
Tax rate 12.90% - 16.90% 14.90%
Cost of debt 4.00% - 6.10% 5.05%
WACC 5.6% - 8.1% 6.9%
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 0.55 0.79
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.40% 9.30%
Tax rate 12.90% 16.90%
Debt/Equity ratio 0.39 0.39
Cost of debt 4.00% 6.10%
After-tax WACC 5.6% 8.1%
Selected WACC 6.9%