The WACC of Cullen/Frost Bankers Inc (CFR) is 8.9%.
| Range | Selected | |
| Cost of equity | 10.10% - 12.90% | 11.50% |
| Tax rate | 10.50% - 12.10% | 11.30% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.0% - 9.7% | 8.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.35 | 1.44 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 12.90% |
| Tax rate | 10.50% | 12.10% |
| Debt/Equity ratio | 0.6 | 0.6 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.0% | 9.7% |
| Selected WACC | 8.9% | |