The WACC of Carvana Co (CVNA) is 7.8%.
| Range | Selected | |
| Cost of equity | 6.80% - 9.20% | 8.00% |
| Tax rate | -% - 0.20% | 0.10% |
| Cost of debt | 4.90% - 7.40% | 6.15% |
| WACC | 6.6% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.64 | 0.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 9.20% |
| Tax rate | -% | 0.20% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.90% | 7.40% |
| After-tax WACC | 6.6% | 9.0% |
| Selected WACC | 7.8% | |