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