The WACC of Cullen/Frost Bankers Inc (CFR) is 7.8%.
Range | Selected | |
Cost of equity | 7.80% - 11.90% | 9.85% |
Tax rate | 10.50% - 12.10% | 11.30% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.5% - 9.1% | 7.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.85 | 1.26 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.80% | 11.90% |
Tax rate | 10.50% | 12.10% |
Debt/Equity ratio | 0.61 | 0.61 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.5% | 9.1% |
Selected WACC | 7.8% | |