The WACC of Compass Minerals International Inc (CMP) is 7.0%.
| Range | Selected | |
| Cost of equity | 10.30% - 14.20% | 12.25% |
| Tax rate | 32.10% - 46.10% | 39.10% |
| Cost of debt | 4.80% - 7.00% | 5.90% |
| WACC | 6.1% - 7.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.4 | 1.67 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.30% | 14.20% |
| Tax rate | 32.10% | 46.10% |
| Debt/Equity ratio | 1.5 | 1.5 |
| Cost of debt | 4.80% | 7.00% |
| After-tax WACC | 6.1% | 7.9% |
| Selected WACC | 7.0% | |