ETSY
ETSY Inc
Price:  
69.81 
USD
Volume:  
2,878,700.00
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 10.2%.

The Cost of Equity of ETSY Inc (ETSY) is 12.00%.
The Cost of Debt of ETSY Inc (ETSY) is 4.30%.

Range Selected
Cost of equity 10.60% - 13.40% 12.00%
Tax rate 4.00% - 5.00% 4.50%
Cost of debt 4.00% - 4.60% 4.30%
WACC 9.0% - 11.4% 10.2%
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 1.45 1.53
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.60% 13.40%
Tax rate 4.00% 5.00%
Debt/Equity ratio 0.29 0.29
Cost of debt 4.00% 4.60%
After-tax WACC 9.0% 11.4%
Selected WACC 10.2%