DIS
Walt Disney Co
Price:  
111.58 
USD
Volume:  
11,639,465.00
United States | Entertainment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Disney WACC - Weighted Average Cost of Capital

The WACC of Walt Disney Co (DIS) is 8.2%.

The Cost of Equity of Walt Disney Co (DIS) is 9.35%.
The Cost of Debt of Walt Disney Co (DIS) is 4.70%.

Range Selected
Cost of equity 7.60% - 11.10% 9.35%
Tax rate 26.10% - 30.50% 28.30%
Cost of debt 4.00% - 5.40% 4.70%
WACC 6.7% - 9.7% 8.2%
WACC

Disney WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.81 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.60% 11.10%
Tax rate 26.10% 30.50%
Debt/Equity ratio 0.24 0.24
Cost of debt 4.00% 5.40%
After-tax WACC 6.7% 9.7%
Selected WACC 8.2%