The WACC of Dropbox Inc (DBX) is 8.4%.
Range | Selected | |
Cost of equity | 8.80% - 11.20% | 10.00% |
Tax rate | 11.80% - 14.60% | 13.20% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 7.4% - 9.3% | 8.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.06 | 1.12 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 11.20% |
Tax rate | 11.80% | 14.60% |
Debt/Equity ratio | 0.34 | 0.34 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 7.4% | 9.3% |
Selected WACC | 8.4% | |