CIA
Citizens Inc
Price:  
3.47 
USD
Volume:  
60,878.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Citizens WACC - Weighted Average Cost of Capital

The WACC of Citizens Inc (CIA) is 6.9%.

The Cost of Equity of Citizens Inc (CIA) is 10.20%.
The Cost of Debt of Citizens Inc (CIA) is 5.00%.

Range Selected
Cost of equity 8.20% - 12.20% 10.20%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.0% - 7.9% 6.9%
WACC

Citizens WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.81 1.17
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 12.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.0% 7.9%
Selected WACC 6.9%