The WACC of Intel Corp (INTC) is 10.2%.
| Range | Selected | |
| Cost of equity | 10.70% - 14.60% | 12.65% |
| Tax rate | 10.90% - 14.20% | 12.55% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 8.4% - 11.9% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.49 | 1.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.70% | 14.60% |
| Tax rate | 10.90% | 14.20% |
| Debt/Equity ratio | 0.47 | 0.47 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 8.4% | 11.9% |
| Selected WACC | 10.2% | |