DIS
Walt Disney Co
Price:  
114.73 
USD
Volume:  
7,497,585.00
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 6.9%.

The Cost of Equity of Walt Disney Co (DIS) is 7.70%.
The Cost of Debt of Walt Disney Co (DIS) is 4.55%.

Range Selected
Cost of equity 6.70% - 8.70% 7.70%
Tax rate 26.80% - 30.50% 28.65%
Cost of debt 4.00% - 5.10% 4.55%
WACC 6.1% - 7.8% 6.9%
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 0.63 0.68
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.70%
Tax rate 26.80% 30.50%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.00% 5.10%
After-tax WACC 6.1% 7.8%
Selected WACC 6.9%