INTC
Intel Corp
Price:  
20.12 
USD
Volume:  
73,443,320.00
United States | Semiconductors & Semiconductor Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Intel WACC - Weighted Average Cost of Capital

The WACC of Intel Corp (INTC) is 10.1%.

The Cost of Equity of Intel Corp (INTC) is 13.00%.
The Cost of Debt of Intel Corp (INTC) is 5.50%.

Range Selected
Cost of equity 10.90% - 15.10% 13.00%
Tax rate 10.90% - 14.20% 12.55%
Cost of debt 4.00% - 7.00% 5.50%
WACC 8.3% - 11.9% 10.1%
WACC

Intel WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.53 1.82
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.90% 15.10%
Tax rate 10.90% 14.20%
Debt/Equity ratio 0.55 0.55
Cost of debt 4.00% 7.00%
After-tax WACC 8.3% 11.9%
Selected WACC 10.1%