The WACC of Masonite International Corp (DOOR) is 9.0%.
Range | Selected | |
Cost of equity | 9.30% - 12.50% | 10.90% |
Tax rate | 25.80% - 26.80% | 26.30% |
Cost of debt | 5.10% - 5.50% | 5.30% |
WACC | 7.8% - 10.2% | 9.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.19 | 1.36 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.30% | 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 | 7.8% | 10.2% |
Selected WACC | 9.0% | |