KMX
Carmax Inc
Price:  
61.35 
USD
Volume:  
1,863,349.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Carmax WACC - Weighted Average Cost of Capital

The WACC of Carmax Inc (KMX) is 5.6%.

The Cost of Equity of Carmax Inc (KMX) is 8.65%.
The Cost of Debt of Carmax Inc (KMX) is 5.50%.

Range Selected
Cost of equity 7.40% - 9.90% 8.65%
Tax rate 23.50% - 24.40% 23.95%
Cost of debt 4.00% - 7.00% 5.50%
WACC 4.5% - 6.8% 5.6%
WACC

Carmax WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.78 0.9
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.90%
Tax rate 23.50% 24.40%
Debt/Equity ratio 2.05 2.05
Cost of debt 4.00% 7.00%
After-tax WACC 4.5% 6.8%
Selected WACC 5.6%

Carmax's CAPM model and how its cost of Equity is calculated

The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.

This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.

Here’s how we figure out the cost of equity for Carmax:

cost_of_equity (8.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.78) + risk_adjustments (0.25%)

We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.