The WACC of Escalade Inc (ESCA) is 13.1%.
Range | Selected | |
Cost of equity | 8.90% - 11.60% | 10.25% |
Tax rate | 20.20% - 20.70% | 20.45% |
Cost of debt | 6.10% - 56.80% | 31.45% |
WACC | 8.1% - 18.0% | 13.1% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.09 | 1.21 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.90% | 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 | 8.1% | 18.0% |
Selected WACC | 13.1% | |