ETSY
ETSY Inc
Price:  
60.17 
USD
Volume:  
7,625,525.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Etsy WACC - Weighted Average Cost of Capital

The WACC of ETSY Inc (ETSY) is 9.0%.

The Cost of Equity of ETSY Inc (ETSY) is 10.70%.
The Cost of Debt of ETSY Inc (ETSY) is 4.30%.

Range Selected
Cost of equity 8.50% - 12.90% 10.70%
Tax rate 4.00% - 5.00% 4.50%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.3% - 10.8% 9.0%
WACC

Etsy WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.01 1.44
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 12.90%
Tax rate 4.00% 5.00%
Debt/Equity ratio 0.34 0.34
Cost of debt 4.00% 4.60%
After-tax WACC 7.3% 10.8%
Selected WACC 9.0%