MED
Medifast Inc
Price:  
40.09 
USD
Volume:  
397,484.00
United States | Personal Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Medifast WACC - Weighted Average Cost of Capital

The WACC of Medifast Inc (MED) is 7.5%.

The Cost of Equity of Medifast Inc (MED) is 11.25%.
The Cost of Debt of Medifast Inc (MED) is 5.00%.

Range Selected
Cost of equity 9.30% - 13.20% 11.25%
Tax rate 22.50% - 23.00% 22.75%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.6% - 8.5% 7.5%
WACC

Medifast WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.17 1.48
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 13.20%
Tax rate 22.50% 23.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 6.6% 8.5%
Selected WACC 7.5%