CFR
Cullen/Frost Bankers Inc
Price:  
143.02 
USD
Volume:  
445,472.00
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 7.0%.

The Cost of Equity of Cullen/Frost Bankers Inc (CFR) is 8.30%.
The Cost of Debt of Cullen/Frost Bankers Inc (CFR) is 5.00%.

Range Selected
Cost of equity 6.90% - 9.70% 8.30%
Tax rate 10.50% - 12.10% 11.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.1% - 8.0% 7.0%
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 0.66 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.70%
Tax rate 10.50% 12.10%
Debt/Equity ratio 0.49 0.49
Cost of debt 5.00% 5.00%
After-tax WACC 6.1% 8.0%
Selected WACC 7.0%