PAE
PAE Inc
Price:  
10.05 
USD
Volume:  
543,626.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PAE WACC - Weighted Average Cost of Capital

The WACC of PAE Inc (PAE) is 7.9%.

The Cost of Equity of PAE Inc (PAE) is 9.75%.
The Cost of Debt of PAE Inc (PAE) is 8.00%.

Range Selected
Cost of equity 8.20% - 11.30% 9.75%
Tax rate 21.90% - 28.80% 25.35%
Cost of debt 8.00% - 8.00% 8.00%
WACC 7.3% - 8.6% 7.9%
WACC

PAE WACC calculation

Category Low High
Long-term bond rate 3.2% 3.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 1.18 1.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 11.30%
Tax rate 21.90% 28.80%
Debt/Equity ratio 0.93 0.93
Cost of debt 8.00% 8.00%
After-tax WACC 7.3% 8.6%
Selected WACC 7.9%