The WACC of CDW Corp (CDW) is 8.3%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.90% | 9.35% |
| Tax rate | 23.30% - 23.80% | 23.55% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 7.0% - 9.6% | 8.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.86 | 1.08 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.90% |
| Tax rate | 23.30% | 23.80% |
| Debt/Equity ratio | 0.21 | 0.21 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 7.0% | 9.6% |
| Selected WACC | 8.3% | |