The WACC of Henry Schein Inc (HSIC) is 6.2%.
Range | Selected | |
Cost of equity | 5.90% - 7.70% | 6.80% |
Tax rate | 23.00% - 23.50% | 23.25% |
Cost of debt | 5.10% - 5.70% | 5.40% |
WACC | 5.5% - 7.0% | 6.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.44 | 0.51 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.90% | 7.70% |
Tax rate | 23.00% | 23.50% |
Debt/Equity ratio | 0.26 | 0.26 |
Cost of debt | 5.10% | 5.70% |
After-tax WACC | 5.5% | 7.0% |
Selected WACC | 6.2% | |