The WACC of Otis Worldwide Corp (OTIS) is 10.3%.
Range | Selected | |
Cost of equity | 7.10% - 9.80% | 8.45% |
Tax rate | 27.50% - 28.60% | 28.05% |
Cost of debt | 4.50% - 53.40% | 28.95% |
WACC | 6.5% - 14.1% | 10.3% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.7 | 0.89 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 9.80% |
Tax rate | 27.50% | 28.60% |
Debt/Equity ratio | 0.18 | 0.18 |
Cost of debt | 4.50% | 53.40% |
After-tax WACC | 6.5% | 14.1% |
Selected WACC | 10.3% | |