SRCE
1st Source Corp
Price:  
50.09 
USD
Volume:  
36,505.00
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 7.6%.

The Cost of Equity of 1st Source Corp (SRCE) is 8.35%.
The Cost of Debt of 1st Source Corp (SRCE) is 5.00%.

Range Selected
Cost of equity 7.20% - 9.50% 8.35%
Tax rate 23.30% - 23.40% 23.35%
Cost of debt 5.00% - 5.00% 5.00%
WACC 6.7% - 8.6% 7.6%
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 0.73 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.20% 9.50%
Tax rate 23.30% 23.40%
Debt/Equity ratio 0.2 0.2
Cost of debt 5.00% 5.00%
After-tax WACC 6.7% 8.6%
Selected WACC 7.6%