CDW
CDW Corp
Price:  
225.10 
USD
Volume:  
557,462.00
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 8.1%.

The Cost of Equity of CDW Corp (CDW) is 9.00%.
The Cost of Debt of CDW Corp (CDW) is 4.60%.

Range Selected
Cost of equity 7.80% - 10.20% 9.00%
Tax rate 23.30% - 23.80% 23.55%
Cost of debt 4.00% - 5.20% 4.60%
WACC 7.1% - 9.2% 8.1%
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 0.86 0.94
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.20%
Tax rate 23.30% 23.80%
Debt/Equity ratio 0.19 0.19
Cost of debt 4.00% 5.20%
After-tax WACC 7.1% 9.2%
Selected WACC 8.1%