DISCA
Discovery Inc
Price:  
24.43 
USD
Volume:  
22,825,500.00
United States | Media
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Discovery WACC - Weighted Average Cost of Capital

The WACC of Discovery Inc (DISCA) is 6.2%.

The Cost of Equity of Discovery Inc (DISCA) is 8.30%.
The Cost of Debt of Discovery Inc (DISCA) is 5.80%.

Range Selected
Cost of equity 6.90% - 9.70% 8.30%
Tax rate 19.50% - 26.30% 22.90%
Cost of debt 4.40% - 7.20% 5.80%
WACC 5.1% - 7.3% 6.2%
WACC

Discovery WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 0.88 1.06
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.70%
Tax rate 19.50% 26.30%
Debt/Equity ratio 1.21 1.21
Cost of debt 4.40% 7.20%
After-tax WACC 5.1% 7.3%
Selected WACC 6.2%