The WACC of Carvana Co (CVNA) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.30% - 8.30% | 7.30% |
| Tax rate | 0.20% - 0.60% | 0.40% |
| Cost of debt | 4.80% - 6.20% | 5.50% |
| WACC | 6.2% - 8.1% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.54 | 0.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 8.30% |
| Tax rate | 0.20% | 0.60% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 4.80% | 6.20% |
| After-tax WACC | 6.2% | 8.1% |
| Selected WACC | 7.1% | |