The WACC of Crossfirst Bankshares Inc (CFB) is 9.1%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.50% | 9.20% |
| Tax rate | 20.50% - 20.70% | 20.60% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.8% - 10.4% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.87 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.50% |
| Tax rate | 20.50% | 20.70% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.8% | 10.4% |
| Selected WACC | 9.1% | |