CSTE
Caesarstone Ltd
Price:  
3.01 
USD
Volume:  
189,279.00
Israel | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CSTE WACC - Weighted Average Cost of Capital

The WACC of Caesarstone Ltd (CSTE) is 9.5%.

The Cost of Equity of Caesarstone Ltd (CSTE) is 9.70%.
The Cost of Debt of Caesarstone Ltd (CSTE) is 6.05%.

Range Selected
Cost of equity 8.40% - 11.00% 9.70%
Tax rate 7.10% - 15.80% 11.45%
Cost of debt 5.10% - 7.00% 6.05%
WACC 8.2% - 10.7% 9.5%
WACC

CSTE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.98 1.09
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.40% 11.00%
Tax rate 7.10% 15.80%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.10% 7.00%
After-tax WACC 8.2% 10.7%
Selected WACC 9.5%