The WACC of Datto Holding Corp (MSP) is 6.5%.
Range | Selected | |
Cost of equity | 7.00% - 12.30% | 9.65% |
Tax rate | 17.10% - 20.00% | 18.55% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 5.1% - 8.0% | 6.5% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 4.2% | 5.2% |
Adjusted beta | 0.89 | 1.55 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 12.30% |
Tax rate | 17.10% | 20.00% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 5.1% | 8.0% |
Selected WACC | 6.5% | |