JCI
Johnson Controls International PLC
Price:  
76.61 
USD
Volume:  
3,848,276.00
Ireland | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JCI WACC - Weighted Average Cost of Capital

The WACC of Johnson Controls International PLC (JCI) is 8.9%.

The Cost of Equity of Johnson Controls International PLC (JCI) is 9.75%.
The Cost of Debt of Johnson Controls International PLC (JCI) is 5.00%.

Range Selected
Cost of equity 8.30% - 11.20% 9.75%
Tax rate 10.10% - 14.70% 12.40%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.7% - 10.1% 8.9%
WACC

JCI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.97 1.13
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.30% 11.20%
Tax rate 10.10% 14.70%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.00% 5.00%
After-tax WACC 7.7% 10.1%
Selected WACC 8.9%