The WACC of Intelligent Systems Corp (INS) is 6.4%.
| Range | Selected | |
| Cost of equity | 5.20% - 12.00% | 8.60% |
| Tax rate | 11.40% - 20.60% | 16.00% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 4.8% - 8.0% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.37 | 1.39 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.20% | 12.00% |
| Tax rate | 11.40% | 20.60% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 4.8% | 8.0% |
| Selected WACC | 6.4% | |