The WACC of Boston Beer Company Inc (SAM) is 6.2%.
Range | Selected | |
Cost of equity | 5.50% - 7.00% | 6.25% |
Tax rate | 28.50% - 30.10% | 29.30% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 5.5% - 7.0% | 6.2% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.35 | 0.38 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.50% | 7.00% |
Tax rate | 28.50% | 30.10% |
Debt/Equity ratio | 0 | 0 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 5.5% | 7.0% |
Selected WACC | 6.2% | |