INDB
Independent Bank Corp (Massachusetts)
Price:  
50.95 
USD
Volume:  
236,473.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

INDB WACC - Weighted Average Cost of Capital

The WACC of Independent Bank Corp (Massachusetts) (INDB) is 9.4%.

The Cost of Equity of Independent Bank Corp (Massachusetts) (INDB) is 9.70%.
The Cost of Debt of Independent Bank Corp (Massachusetts) (INDB) is 5.00%.

Range Selected
Cost of equity 8.50% - 10.90% 9.70%
Tax rate 24.00% - 24.00% 24.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 8.3% - 10.5% 9.4%
WACC

INDB WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.50% 10.90%
Tax rate 24.00% 24.00%
Debt/Equity ratio 0.05 0.05
Cost of debt 5.00% 5.00%
After-tax WACC 8.3% 10.5%
Selected WACC 9.4%