ETSY
ETSY Inc
Price:  
58.99 
USD
Volume:  
3,218,232.00
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 7.7%.

The Cost of Equity of ETSY Inc (ETSY) is 9.00%.
The Cost of Debt of ETSY Inc (ETSY) is 4.25%.

Range Selected
Cost of equity 7.90% - 10.10% 9.00%
Tax rate 4.00% - 5.00% 4.50%
Cost of debt 4.00% - 4.50% 4.25%
WACC 6.8% - 8.5% 7.7%
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 0.88 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.10%
Tax rate 4.00% 5.00%
Debt/Equity ratio 0.37 0.37
Cost of debt 4.00% 4.50%
After-tax WACC 6.8% 8.5%
Selected WACC 7.7%