CFR
Cullen/Frost Bankers Inc
Price:  
102.31 
USD
Volume:  
346,331.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CFR WACC - Weighted Average Cost of Capital

The WACC of Cullen/Frost Bankers Inc (CFR) is 9.1%.

The Cost of Equity of Cullen/Frost Bankers Inc (CFR) is 12.25%.
The Cost of Debt of Cullen/Frost Bankers Inc (CFR) is 5.00%.

Range Selected
Cost of equity 10.60% - 13.90% 12.25%
Tax rate 10.50% - 12.10% 11.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.1% - 10.1% 9.1%
WACC

CFR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.45 1.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 13.90%
Tax rate 10.50% 12.10%
Debt/Equity ratio 0.66 0.66
Cost of debt 5.00% 5.00%
After-tax WACC 8.1% 10.1%
Selected WACC 9.1%