The WACC of DZS Inc (DZSI) is 7.6%.
| Range | Selected | |
| Cost of equity | 21.60% - 65.20% | 43.40% |
| Tax rate | 8.40% - 13.20% | 10.80% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.0% - 8.3% | 7.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 3.85 | 10.78 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 21.60% | 65.20% |
| Tax rate | 8.40% | 13.20% |
| Debt/Equity ratio | 26.02 | 26.02 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.0% | 8.3% |
| Selected WACC | 7.6% | |