The WACC of Peloton Interactive Inc (PTON) is 8.6%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.60% | 9.25% |
| Tax rate | 0.50% - 2.30% | 1.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.6% - 9.5% | 8.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.88 | 1.02 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.60% |
| Tax rate | 0.50% | 2.30% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.6% | 9.5% |
| Selected WACC | 8.6% | |