The WACC of Laureate Education Inc (LAUR) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.40% | 9.20% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 4.50% - 9.00% | 6.75% |
| WACC | 7.9% - 10.3% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.9 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.40% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 0.03 | 0.03 |
| Cost of debt | 4.50% | 9.00% |
| After-tax WACC | 7.9% | 10.3% |
| Selected WACC | 9.1% | |