CRAI
CRA International Inc
Price:  
165.55 
USD
Volume:  
25,057.00
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 6.2%.

The Cost of Equity of CRA International Inc (CRAI) is 9.00%.
The Cost of Debt of CRA International Inc (CRAI) is 4.50%.

Range Selected
Cost of equity 7.50% - 10.50% 9.00%
Tax rate 24.80% - 26.10% 25.45%
Cost of debt 4.50% - 4.50% 4.50%
WACC 5.4% - 6.9% 6.2%
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 0.8 1.01
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.50%
Tax rate 24.80% 26.10%
Debt/Equity ratio 1 1
Cost of debt 4.50% 4.50%
After-tax WACC 5.4% 6.9%
Selected WACC 6.2%