SRCE
1st Source Corp
Price:  
51.24 
USD
Volume:  
94,437.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SRCE WACC - Weighted Average Cost of Capital

The WACC of 1st Source Corp (SRCE) is 8.4%.

The Cost of Equity of 1st Source Corp (SRCE) is 9.25%.
The Cost of Debt of 1st Source Corp (SRCE) is 5.00%.

Range Selected
Cost of equity 8.00% - 10.50% 9.25%
Tax rate 23.30% - 23.40% 23.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.3% - 9.4% 8.4%
WACC

SRCE WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.9 1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.50%
Tax rate 23.30% 23.40%
Debt/Equity ratio 0.19 0.19
Cost of debt 5.00% 5.00%
After-tax WACC 7.3% 9.4%
Selected WACC 8.4%