CRAI
CRA International Inc
Price:  
185.36 
USD
Volume:  
15,475.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CRAI WACC - Weighted Average Cost of Capital

The WACC of CRA International Inc (CRAI) is 6.8%.

The Cost of Equity of CRA International Inc (CRAI) is 10.35%.
The Cost of Debt of CRA International Inc (CRAI) is 4.50%.

Range Selected
Cost of equity 8.80% - 11.90% 10.35%
Tax rate 24.80% - 26.10% 25.45%
Cost of debt 4.50% - 4.50% 4.50%
WACC 6.1% - 7.6% 6.8%
WACC

CRAI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.06 1.26
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.80% 11.90%
Tax rate 24.80% 26.10%
Debt/Equity ratio 1 1
Cost of debt 4.50% 4.50%
After-tax WACC 6.1% 7.6%
Selected WACC 6.8%