The WACC of Peloton Interactive Inc (PTON) is 8.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.10% | 9.05% |
| Tax rate | 0.50% - 2.30% | 1.40% |
| Cost of debt | 7.00% - 7.00% | 7.00% |
| WACC | 7.6% - 8.7% | 8.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.89 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.10% |
| Tax rate | 0.50% | 2.30% |
| Debt/Equity ratio | 0.71 | 0.71 |
| Cost of debt | 7.00% | 7.00% |
| After-tax WACC | 7.6% | 8.7% |
| Selected WACC | 8.1% | |