GSHD
Goosehead Insurance Inc
Price:  
117.33 
USD
Volume:  
213,438.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GSHD WACC - Weighted Average Cost of Capital

The WACC of Goosehead Insurance Inc (GSHD) is 6.3%.

The Cost of Equity of Goosehead Insurance Inc (GSHD) is 6.40%.
The Cost of Debt of Goosehead Insurance Inc (GSHD) is 5.00%.

Range Selected
Cost of equity 5.50% - 7.30% 6.40%
Tax rate 10.70% - 22.00% 16.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.5% - 7.2% 6.3%
WACC

GSHD WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.35 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.30%
Tax rate 10.70% 22.00%
Debt/Equity ratio 0.02 0.02
Cost of debt 5.00% 5.00%
After-tax WACC 5.5% 7.2%
Selected WACC 6.3%