The WACC of Intel Corp (INTC) is 9.3%.
Range | Selected | |
Cost of equity | 10.20% - 13.70% | 11.95% |
Tax rate | 13.40% - 38.60% | 26.00% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 8.0% - 10.6% | 9.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.38 | 1.58 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 10.20% | 13.70% |
Tax rate | 13.40% | 38.60% |
Debt/Equity ratio | 0.49 | 0.49 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 8.0% | 10.6% |
Selected WACC | 9.3% | |