CRAI
CRA International Inc
Price:  
170.64 
USD
Volume:  
40,197.00
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 6.6%.

The Cost of Equity of CRA International Inc (CRAI) is 9.70%.
The Cost of Debt of CRA International Inc (CRAI) is 4.60%.

Range Selected
Cost of equity 8.10% - 11.30% 9.70%
Tax rate 24.80% - 26.10% 25.45%
Cost of debt 4.60% - 4.60% 4.60%
WACC 5.8% - 7.4% 6.6%
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 0.92 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.10% 11.30%
Tax rate 24.80% 26.10%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 5.8% 7.4%
Selected WACC 6.6%