SAM
Boston Beer Company Inc
Price:  
267.28 
USD
Volume:  
157,726.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SAM WACC - Weighted Average Cost of Capital

The WACC of Boston Beer Company Inc (SAM) is 7.8%.

The Cost of Equity of Boston Beer Company Inc (SAM) is 7.80%.
The Cost of Debt of Boston Beer Company Inc (SAM) is 5.00%.

Range Selected
Cost of equity 6.70% - 8.90% 7.80%
Tax rate 28.50% - 30.10% 29.30%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.9% 7.8%
WACC

SAM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.62 0.72
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.90%
Tax rate 28.50% 30.10%
Debt/Equity ratio 0 0
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.9%
Selected WACC 7.8%