ESCA
Escalade Inc
Price:  
15.09 
USD
Volume:  
14,372.00
United States | Leisure Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ESCA WACC - Weighted Average Cost of Capital

The WACC of Escalade Inc (ESCA) is 13.0%.

The Cost of Equity of Escalade Inc (ESCA) is 10.15%.
The Cost of Debt of Escalade Inc (ESCA) is 31.45%.

Range Selected
Cost of equity 8.70% - 11.60% 10.15%
Tax rate 20.20% - 20.70% 20.45%
Cost of debt 6.10% - 56.80% 31.45%
WACC 8.0% - 18.1% 13.0%
WACC

ESCA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.05 1.2
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.60%
Tax rate 20.20% 20.70%
Debt/Equity ratio 0.24 0.24
Cost of debt 6.10% 56.80%
After-tax WACC 8.0% 18.1%
Selected WACC 13.0%