SHEN
Shenandoah Telecommunications Co
Price:  
18.42 
USD
Volume:  
199,755.00
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 8.4%.

The Cost of Equity of Shenandoah Telecommunications Co (SHEN) is 7.05%.
The Cost of Debt of Shenandoah Telecommunications Co (SHEN) is 16.70%.

Range Selected
Cost of equity 5.70% - 8.40% 7.05%
Tax rate 20.10% - 27.20% 23.65%
Cost of debt 16.70% - 16.70% 16.70%
WACC 7.5% - 9.3% 8.4%
WACC

SHEN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.4 0.62
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 8.40%
Tax rate 20.10% 27.20%
Debt/Equity ratio 0.31 0.31
Cost of debt 16.70% 16.70%
After-tax WACC 7.5% 9.3%
Selected WACC 8.4%