The WACC of First Internet Bancorp (INBK) is 9.1%.
| Range | Selected | |
| Cost of equity | 10.00% - 12.40% | 11.20% |
| Tax rate | 12.40% - 13.80% | 13.10% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.2% - 9.9% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.33 | 1.35 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.00% | 12.40% |
| Tax rate | 12.40% | 13.80% |
| Debt/Equity ratio | 0.45 | 0.45 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.2% | 9.9% |
| Selected WACC | 9.1% | |