The WACC of CompX International Inc (CIX) is 8.0%.
| Range | Selected | |
| Cost of equity | 10.80% - 13.70% | 12.25% |
| Tax rate | 23.30% - 23.40% | 23.35% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 7.3% - 8.7% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.51 | 1.57 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.80% | 13.70% |
| Tax rate | 23.30% | 23.40% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 7.3% | 8.7% |
| Selected WACC | 8.0% | |