The WACC of Shake Shack Inc (SHAK) is 6.9%.
| Range | Selected | |
| Cost of equity | 5.80% - 8.30% | 7.05% |
| Tax rate | 10.20% - 16.90% | 13.55% |
| Cost of debt | 4.10% - 4.50% | 4.30% |
| WACC | 5.7% - 8.1% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.43 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 8.30% |
| Tax rate | 10.20% | 16.90% |
| Debt/Equity ratio | 0.04 | 0.04 |
| Cost of debt | 4.10% | 4.50% |
| After-tax WACC | 5.7% | 8.1% |
| Selected WACC | 6.9% | |