MUSA
Murphy Usa Inc
Price:  
546.77 
USD
Volume:  
118,226.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MUSA WACC - Weighted Average Cost of Capital

The WACC of Murphy Usa Inc (MUSA) is 7.1%.

The Cost of Equity of Murphy Usa Inc (MUSA) is 7.65%.
The Cost of Debt of Murphy Usa Inc (MUSA) is 5.05%.

Range Selected
Cost of equity 6.30% - 9.00% 7.65%
Tax rate 23.90% - 24.00% 23.95%
Cost of debt 4.80% - 5.30% 5.05%
WACC 6.0% - 8.3% 7.1%
WACC

MUSA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.54 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.00%
Tax rate 23.90% 24.00%
Debt/Equity ratio 0.16 0.16
Cost of debt 4.80% 5.30%
After-tax WACC 6.0% 8.3%
Selected WACC 7.1%