KW
Kennedy-Wilson Holdings Inc
Price:  
11.58 
USD
Volume:  
411,866.00
United States | Real Estate Management & Development
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

KW WACC - Weighted Average Cost of Capital

The WACC of Kennedy-Wilson Holdings Inc (KW) is 9.7%.

The Cost of Equity of Kennedy-Wilson Holdings Inc (KW) is 7.55%.
The Cost of Debt of Kennedy-Wilson Holdings Inc (KW) is 14.00%.

Range Selected
Cost of equity 5.50% - 9.60% 7.55%
Tax rate 22.30% - 26.60% 24.45%
Cost of debt 4.10% - 23.90% 14.00%
WACC 3.7% - 15.7% 9.7%
WACC

KW WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.36 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 9.60%
Tax rate 22.30% 26.60%
Debt/Equity ratio 3.33 3.33
Cost of debt 4.10% 23.90%
After-tax WACC 3.7% 15.7%
Selected WACC 9.7%