CVNA
Carvana Co
Price:  
235.02 
USD
Volume:  
3,769,658.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Carvana WACC - Weighted Average Cost of Capital

The WACC of Carvana Co (CVNA) is 7.1%.

The Cost of Equity of Carvana Co (CVNA) is 7.30%.
The Cost of Debt of Carvana Co (CVNA) is 5.50%.

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%
WACC

Carvana WACC calculation

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%