The WACC of DZS Inc (DZSI) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.90% - 10.10% | 8.00% |
| Tax rate | 14.80% - 25.50% | 20.15% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 5.9% - 7.6% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.43 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.90% | 10.10% |
| Tax rate | 14.80% | 25.50% |
| Debt/Equity ratio | 1.09 | 1.09 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 5.9% | 7.6% |
| Selected WACC | 6.7% | |