The WACC of ODP Corp (ODP) is 7.5%.
Range | Selected | |
Cost of equity | 8.00% - 10.70% | 9.35% |
Tax rate | 22.60% - 25.30% | 23.95% |
Cost of debt | 4.80% - 8.10% | 6.45% |
WACC | 6.2% - 8.8% | 7.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.89 | 1.05 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.00% | 10.70% |
Tax rate | 22.60% | 25.30% |
Debt/Equity ratio | 0.68 | 0.68 |
Cost of debt | 4.80% | 8.10% |
After-tax WACC | 6.2% | 8.8% |
Selected WACC | 7.5% | |