SRCE
1st Source Corp
Price:  
64.89 
USD
Volume:  
57,928.00
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 7.9%.

The Cost of Equity of 1st Source Corp (SRCE) is 8.50%.
The Cost of Debt of 1st Source Corp (SRCE) is 5.00%.

Range Selected
Cost of equity 7.40% - 9.60% 8.50%
Tax rate 23.30% - 23.40% 23.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.9% - 8.8% 7.9%
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 0.76 0.84
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 9.60%
Tax rate 23.30% 23.40%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.00% 5.00%
After-tax WACC 6.9% 8.8%
Selected WACC 7.9%