ESCA
Escalade Inc
Price:  
15.05 
USD
Volume:  
20,902.00
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 6.5%.

The Cost of Equity of Escalade Inc (ESCA) is 7.55%.
The Cost of Debt of Escalade Inc (ESCA) is 5.40%.

Range Selected
Cost of equity 5.60% - 9.50% 7.55%
Tax rate 20.20% - 20.40% 20.30%
Cost of debt 5.40% - 5.40% 5.40%
WACC 5.2% - 7.9% 6.5%
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 0.37 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.60% 9.50%
Tax rate 20.20% 20.40%
Debt/Equity ratio 0.46 0.46
Cost of debt 5.40% 5.40%
After-tax WACC 5.2% 7.9%
Selected WACC 6.5%