The WACC of Walt Disney Co (DIS) is 7.8%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.30% | 8.95% |
| Tax rate | 26.10% - 30.50% | 28.30% |
| Cost of debt | 4.00% - 5.40% | 4.70% |
| WACC | 6.7% - 9.0% | 7.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.8 | 0.97 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.30% |
| Tax rate | 26.10% | 30.50% |
| Debt/Equity ratio | 0.25 | 0.25 |
| Cost of debt | 4.00% | 5.40% |
| After-tax WACC | 6.7% | 9.0% |
| Selected WACC | 7.8% | |