KW
Kennedy-Wilson Holdings Inc
Price:  
9.97 
USD
Volume:  
562,210.00
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 7.5%.

The Cost of Equity of Kennedy-Wilson Holdings Inc (KW) is 6.95%.
The Cost of Debt of Kennedy-Wilson Holdings Inc (KW) is 10.40%.

Range Selected
Cost of equity 5.50% - 8.40% 6.95%
Tax rate 22.30% - 26.60% 24.45%
Cost of debt 4.10% - 16.70% 10.40%
WACC 3.7% - 11.4% 7.5%
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 0.35 0.63
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.40%
Tax rate 22.30% 26.60%
Debt/Equity ratio 3.69 3.69
Cost of debt 4.10% 16.70%
After-tax WACC 3.7% 11.4%
Selected WACC 7.5%