RIVN
Rivian Automotive Inc
Price:  
12.22 
USD
Volume:  
47,754,896.00
United States | Automobiles
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RIVN WACC - Weighted Average Cost of Capital

The WACC of Rivian Automotive Inc (RIVN) is 8.1%.

The Cost of Equity of Rivian Automotive Inc (RIVN) is 9.25%.
The Cost of Debt of Rivian Automotive Inc (RIVN) is 7.15%.

Range Selected
Cost of equity 7.70% - 10.80% 9.25%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 7.30% 7.15%
WACC 7.0% - 9.2% 8.1%
WACC

RIVN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.84 1.07
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.80%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.43 0.43
Cost of debt 7.00% 7.30%
After-tax WACC 7.0% 9.2%
Selected WACC 8.1%