The WACC of Independent Bank Corp (Massachusetts) (INDB) is 9.3%.
| Range | Selected | |
| Cost of equity | 8.20% - 10.80% | 9.50% |
| Tax rate | 24.00% - 24.00% | 24.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.1% - 10.5% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.95 | 1.06 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.20% | 10.80% |
| Tax rate | 24.00% | 24.00% |
| Debt/Equity ratio | 0.05 | 0.05 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.1% | 10.5% |
| Selected WACC | 9.3% | |