SHEN
Shenandoah Telecommunications Co
Price:  
19.42 
USD
Volume:  
154,852.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SHEN WACC - Weighted Average Cost of Capital

The WACC of Shenandoah Telecommunications Co (SHEN) is 7.1%.

The Cost of Equity of Shenandoah Telecommunications Co (SHEN) is 7.10%.
The Cost of Debt of Shenandoah Telecommunications Co (SHEN) is 10.20%.

Range Selected
Cost of equity 6.00% - 8.20% 7.10%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 10.20% - 10.20% 10.20%
WACC 6.1% - 8.2% 7.1%
WACC

SHEN WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.39 0.55
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.00% 8.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.07 0.07
Cost of debt 10.20% 10.20%
After-tax WACC 6.1% 8.2%
Selected WACC 7.1%