DAN
Dana Inc
Price:  
12.95 
USD
Volume:  
3,184,874.00
United States | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DAN WACC - Weighted Average Cost of Capital

The WACC of Dana Inc (DAN) is 7.1%.

The Cost of Equity of Dana Inc (DAN) is 11.05%.
The Cost of Debt of Dana Inc (DAN) is 6.00%.

Range Selected
Cost of equity 9.30% - 12.80% 11.05%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 5.00% - 7.00% 6.00%
WACC 6.0% - 8.2% 7.1%
WACC

DAN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.18 1.42
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 1.47 1.47
Cost of debt 5.00% 7.00%
After-tax WACC 6.0% 8.2%
Selected WACC 7.1%