The WACC of Shake Shack Inc (SHAK) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.60% | 7.40% |
| Tax rate | 10.20% - 16.90% | 13.55% |
| Cost of debt | 4.10% - 4.60% | 4.35% |
| WACC | 6.0% - 8.3% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.5 | 0.66 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.60% |
| Tax rate | 10.20% | 16.90% |
| Debt/Equity ratio | 0.07 | 0.07 |
| Cost of debt | 4.10% | 4.60% |
| After-tax WACC | 6.0% | 8.3% |
| Selected WACC | 7.1% | |