The WACC of Masonite International Corp (DOOR) is 9.1%.
| Range | Selected | |
| Cost of equity | 9.80% - 12.50% | 11.15% |
| Tax rate | 25.80% - 26.80% | 26.30% |
| Cost of debt | 5.10% - 5.50% | 5.30% |
| WACC | 8.2% - 10.1% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.3 | 1.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.80% | 12.50% |
| Tax rate | 25.80% | 26.80% |
| Debt/Equity ratio | 0.38 | 0.38 |
| Cost of debt | 5.10% | 5.50% |
| After-tax WACC | 8.2% | 10.1% |
| Selected WACC | 9.1% | |