CIA
Citizens Inc
Price:  
2.79 
USD
Volume:  
48,352.00
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 6.0%.

The Cost of Equity of Citizens Inc (CIA) is 8.40%.
The Cost of Debt of Citizens Inc (CIA) is 5.00%.

Range Selected
Cost of equity 6.80% - 10.00% 8.40%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.8% 6.0%
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 0.63 0.91
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.00%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.8%
Selected WACC 6.0%