CIA
Citizens Inc
Price:  
3.90 
USD
Volume:  
129,424.00
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 6.4%.

The Cost of Equity of Citizens Inc (CIA) is 9.15%.
The Cost of Debt of Citizens Inc (CIA) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.40% 9.15%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.8% - 7.0% 6.4%
WACC

Citizens WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.88 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.40%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.8% 7.0%
Selected WACC 6.4%