The WACC of CyrusOne Inc (CONE) is 7.0%.
| Range | Selected | |
| Cost of equity | 5.40% - 7.40% | 6.40% |
| Tax rate | 9.70% - 15.50% | 12.60% |
| Cost of debt | 4.00% - 16.30% | 10.15% |
| WACC | 5.0% - 8.9% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.54 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.40% | 7.40% |
| Tax rate | 9.70% | 15.50% |
| Debt/Equity ratio | 0.31 | 0.31 |
| Cost of debt | 4.00% | 16.30% |
| After-tax WACC | 5.0% | 8.9% |
| Selected WACC | 7.0% | |