The WACC of Compass Minerals International Inc (CMP) is 8.2%.
| Range | Selected | |
| Cost of equity | 9.10% - 15.10% | 12.10% |
| Tax rate | 32.10% - 46.10% | 39.10% |
| Cost of debt | 4.80% - 15.60% | 10.20% |
| WACC | 5.5% - 11.0% | 8.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.13 | 1.82 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.10% | 15.10% |
| Tax rate | 32.10% | 46.10% |
| Debt/Equity ratio | 1.63 | 1.63 |
| Cost of debt | 4.80% | 15.60% |
| After-tax WACC | 5.5% | 11.0% |
| Selected WACC | 8.2% | |