The WACC of Garmin Ltd (GRMN) is 7.1%.
Range | Selected | |
Cost of equity | 8.10% - 11.40% | 9.75% |
Tax rate | 8.10% - 9.20% | 8.65% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.3% - 8.0% | 7.1% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.92 | 1.16 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.10% | 11.40% |
Tax rate | 8.10% | 9.20% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.3% | 8.0% |
Selected WACC | 7.1% | |