The WACC of Corecivic Inc (CXW) is 7.9%.
| Range | Selected | |
| Cost of equity | 7.80% - 10.50% | 9.15% |
| Tax rate | 25.60% - 27.40% | 26.50% |
| Cost of debt | 6.00% - 7.50% | 6.75% |
| WACC | 6.8% - 8.9% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.86 | 1 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.80% | 10.50% |
| Tax rate | 25.60% | 27.40% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 6.00% | 7.50% |
| After-tax WACC | 6.8% | 8.9% |
| Selected WACC | 7.9% | |