The WACC of Riot Blockchain Inc (RIOT) is 8.5%.
Range | Selected | |
Cost of equity | 6.00% - 14.20% | 10.10% |
Tax rate | 1.40% - 2.10% | 1.75% |
Cost of debt | 7.00% - 7.00% | 7.00% |
WACC | 6.5% - 10.5% | 8.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.47 | 1.67 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.00% | 14.20% |
Tax rate | 1.40% | 2.10% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 7.00% | 7.00% |
After-tax WACC | 6.5% | 10.5% |
Selected WACC | 8.5% | |