The WACC of Compass Minerals International Inc (CMP) is 7.7%.
| Range | Selected | |
| Cost of equity | 12.80% - 17.30% | 15.05% |
| Tax rate | 27.90% - 46.10% | 37.00% |
| Cost of debt | 5.60% - 7.00% | 6.30% |
| WACC | 7.0% - 8.4% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.95 | 2.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.80% | 17.30% |
| Tax rate | 27.90% | 46.10% |
| Debt/Equity ratio | 1.93 | 1.93 |
| Cost of debt | 5.60% | 7.00% |
| After-tax WACC | 7.0% | 8.4% |
| Selected WACC | 7.7% | |