CDW
CDW Corp
Price:  
182.46 
USD
Volume:  
1,705,047.00
United States | Electronic Equipment, Instruments & Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CDW WACC - Weighted Average Cost of Capital

The WACC of CDW Corp (CDW) is 8.5%.

The Cost of Equity of CDW Corp (CDW) is 9.75%.
The Cost of Debt of CDW Corp (CDW) is 4.45%.

Range Selected
Cost of equity 7.90% - 11.60% 9.75%
Tax rate 23.30% - 23.80% 23.55%
Cost of debt 4.00% - 4.90% 4.45%
WACC 7.0% - 10.1% 8.5%
WACC

CDW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.88 1.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 11.60%
Tax rate 23.30% 23.80%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.00% 4.90%
After-tax WACC 7.0% 10.1%
Selected WACC 8.5%