MUSA
Murphy Usa Inc
Price:  
444.36 
USD
Volume:  
142,790.00
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 7.5%.

The Cost of Equity of Murphy Usa Inc (MUSA) is 8.25%.
The Cost of Debt of Murphy Usa Inc (MUSA) is 5.20%.

Range Selected
Cost of equity 7.20% - 9.30% 8.25%
Tax rate 23.90% - 24.00% 23.95%
Cost of debt 5.10% - 5.30% 5.20%
WACC 6.6% - 8.4% 7.5%
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 0.71 0.78
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.30%
Tax rate 23.90% 24.00%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.10% 5.30%
After-tax WACC 6.6% 8.4%
Selected WACC 7.5%