The WACC of One Group Hospitality Inc (STKS) is 8.0%.
Range | Selected | |
Cost of equity | 8.70% - 11.30% | 10.00% |
Tax rate | 19.60% - 48.10% | 33.85% |
Cost of debt | 7.00% - 9.10% | 8.05% |
WACC | 7.4% - 8.6% | 8.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.05 | 1.14 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.70% | 11.30% |
Tax rate | 19.60% | 48.10% |
Debt/Equity ratio | 0.7 | 0.7 |
Cost of debt | 7.00% | 9.10% |
After-tax WACC | 7.4% | 8.6% |
Selected WACC | 8.0% | |