CLF
Cleveland-Cliffs Inc
Price:  
10.21 
USD
Volume:  
25,432,804.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLF WACC - Weighted Average Cost of Capital

The WACC of Cleveland-Cliffs Inc (CLF) is 9.4%.

The Cost of Equity of Cleveland-Cliffs Inc (CLF) is 8.95%.
The Cost of Debt of Cleveland-Cliffs Inc (CLF) is 13.40%.

Range Selected
Cost of equity 7.50% - 10.40% 8.95%
Tax rate 22.30% - 24.00% 23.15%
Cost of debt 5.90% - 20.90% 13.40%
WACC 6.3% - 12.6% 9.4%
WACC

CLF WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.78 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.40%
Tax rate 22.30% 24.00%
Debt/Equity ratio 0.66 0.66
Cost of debt 5.90% 20.90%
After-tax WACC 6.3% 12.6%
Selected WACC 9.4%