The WACC of CBTX Inc (CBTX) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.00% | 8.95% |
| Tax rate | 18.40% - 19.30% | 18.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.2% - 8.8% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 4.2% | 4.7% |
| Equity market risk premium | 5.0% | 6.0% |
| Adjusted beta | 0.75 | 0.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.00% |
| Tax rate | 18.40% | 19.30% |
| Debt/Equity ratio | 0.24 | 0.24 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.2% | 8.8% |
| Selected WACC | 8.0% | |