DOOR
Masonite International Corp
Price:  
132.84 
USD
Volume:  
1,077,684.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DOOR WACC - Weighted Average Cost of Capital

The WACC of Masonite International Corp (DOOR) is 9.5%.

The Cost of Equity of Masonite International Corp (DOOR) is 11.65%.
The Cost of Debt of Masonite International Corp (DOOR) is 5.45%.

Range Selected
Cost of equity 10.00% - 13.30% 11.65%
Tax rate 25.80% - 26.80% 26.30%
Cost of debt 5.40% - 5.50% 5.45%
WACC 8.4% - 10.7% 9.5%
WACC

DOOR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.34 1.5
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 13.30%
Tax rate 25.80% 26.80%
Debt/Equity ratio 0.38 0.38
Cost of debt 5.40% 5.50%
After-tax WACC 8.4% 10.7%
Selected WACC 9.5%