ESCA
Escalade Inc
Price:  
14.76 
USD
Volume:  
15,234.00
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 11.1%.

The Cost of Equity of Escalade Inc (ESCA) is 7.50%.
The Cost of Debt of Escalade Inc (ESCA) is 31.45%.

Range Selected
Cost of equity 6.00% - 9.00% 7.50%
Tax rate 20.20% - 20.70% 20.45%
Cost of debt 6.10% - 56.80% 31.45%
WACC 5.8% - 16.4% 11.1%
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 0.47 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 9.00%
Tax rate 20.20% 20.70%
Debt/Equity ratio 0.26 0.26
Cost of debt 6.10% 56.80%
After-tax WACC 5.8% 16.4%
Selected WACC 11.1%