DK
Delek US Holdings Inc
Price:  
27.45 
USD
Volume:  
376,011.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DK WACC - Weighted Average Cost of Capital

The WACC of Delek US Holdings Inc (DK) is 9.4%.

The Cost of Equity of Delek US Holdings Inc (DK) is 8.15%.
The Cost of Debt of Delek US Holdings Inc (DK) is 12.75%.

Range Selected
Cost of equity 6.50% - 9.80% 8.15%
Tax rate 18.00% - 20.00% 19.00%
Cost of debt 7.60% - 17.90% 12.75%
WACC 6.4% - 12.5% 9.4%
WACC

DK WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.58 0.87
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.80%
Tax rate 18.00% 20.00%
Debt/Equity ratio 1.48 1.48
Cost of debt 7.60% 17.90%
After-tax WACC 6.4% 12.5%
Selected WACC 9.4%