DIS
Walt Disney Co
Price:  
101.98 
USD
Volume:  
7,383,025.00
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 7.7%.

The Cost of Equity of Walt Disney Co (DIS) is 8.80%.
The Cost of Debt of Walt Disney Co (DIS) is 4.70%.

Range Selected
Cost of equity 7.50% - 10.10% 8.80%
Tax rate 26.10% - 30.50% 28.30%
Cost of debt 4.00% - 5.40% 4.70%
WACC 6.6% - 8.8% 7.7%
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 0.79 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 10.10%
Tax rate 26.10% 30.50%
Debt/Equity ratio 0.25 0.25
Cost of debt 4.00% 5.40%
After-tax WACC 6.6% 8.8%
Selected WACC 7.7%