CG
Carlyle Group Inc
Price:  
35.84 
USD
Volume:  
3,036,030.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CG WACC - Weighted Average Cost of Capital

The WACC of Carlyle Group Inc (CG) is 6.9%.

The Cost of Equity of Carlyle Group Inc (CG) is 9.30%.
The Cost of Debt of Carlyle Group Inc (CG) is 4.25%.

Range Selected
Cost of equity 7.60% - 11.00% 9.30%
Tax rate 20.30% - 22.80% 21.55%
Cost of debt 4.00% - 4.50% 4.25%
WACC 5.8% - 8.0% 6.9%
WACC

CG WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.81 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 11.00%
Tax rate 20.30% 22.80%
Debt/Equity ratio 0.69 0.69
Cost of debt 4.00% 4.50%
After-tax WACC 5.8% 8.0%
Selected WACC 6.9%