The WACC of Covetrus Inc (CVET) is 13.5%.
| Range | Selected | |
| Cost of equity | 6.50% - 8.70% | 7.60% |
| Tax rate | 13.80% - 21.10% | 17.45% |
| Cost of debt | 23.90% - 49.90% | 36.90% |
| WACC | 10.2% - 16.7% | 13.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.57 | 0.68 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 8.70% |
| Tax rate | 13.80% | 21.10% |
| Debt/Equity ratio | 0.36 | 0.36 |
| Cost of debt | 23.90% | 49.90% |
| After-tax WACC | 10.2% | 16.7% |
| Selected WACC | 13.5% | |