INDB
Independent Bank Corp (Massachusetts)
Price:  
47.37 
USD
Volume:  
302,147.00
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 8.8%.

The Cost of Equity of Independent Bank Corp (Massachusetts) (INDB) is 9.10%.
The Cost of Debt of Independent Bank Corp (Massachusetts) (INDB) is 5.00%.

Range Selected
Cost of equity 7.90% - 10.30% 9.10%
Tax rate 24.00% - 24.00% 24.00%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.7% - 9.9% 8.8%
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 0.87 0.97
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.90% 10.30%
Tax rate 24.00% 24.00%
Debt/Equity ratio 0.06 0.06
Cost of debt 5.00% 5.00%
After-tax WACC 7.7% 9.9%
Selected WACC 8.8%