The WACC of Shoals Technologies Group Inc (SHLS) is 9.6%.
| Range | Selected | |
| Cost of equity | 9.30% - 12.00% | 10.65% |
| Tax rate | 4.60% - 12.50% | 8.55% |
| Cost of debt | 6.10% - 6.70% | 6.40% |
| WACC | 8.6% - 10.7% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.17 | 1.27 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.30% | 12.00% |
| Tax rate | 4.60% | 12.50% |
| Debt/Equity ratio | 0.26 | 0.26 |
| Cost of debt | 6.10% | 6.70% |
| After-tax WACC | 8.6% | 10.7% |
| Selected WACC | 9.6% | |