The WACC of Fair Isaac Corp (FICO) is 9.5%.
Range | Selected | |
Cost of equity | 8.30% - 11.20% | 9.75% |
Tax rate | 14.70% - 18.60% | 16.65% |
Cost of debt | 4.70% - 4.90% | 4.80% |
WACC | 8.2% - 10.9% | 9.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.97 | 1.14 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.30% | 11.20% |
Tax rate | 14.70% | 18.60% |
Debt/Equity ratio | 0.04 | 0.04 |
Cost of debt | 4.70% | 4.90% |
After-tax WACC | 8.2% | 10.9% |
Selected WACC | 9.5% | |