The WACC of Corecivic Inc (CXW) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.70% - 9.70% | 8.20% |
| Tax rate | 18.50% - 27.40% | 22.95% |
| Cost of debt | 5.30% - 7.00% | 6.15% |
| WACC | 5.9% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.61 | 0.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.70% | 9.70% |
| Tax rate | 18.50% | 27.40% |
| Debt/Equity ratio | 0.46 | 0.46 |
| Cost of debt | 5.30% | 7.00% |
| After-tax WACC | 5.9% | 8.2% |
| Selected WACC | 7.1% | |