The WACC of One Group Hospitality Inc (STKS) is 9.3%.
| Range | Selected | |
| Cost of equity | 6.80% - 11.30% | 9.05% |
| Tax rate | 19.60% - 29.80% | 24.70% |
| Cost of debt | 12.40% - 13.20% | 12.80% |
| WACC | 8.3% - 10.4% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.63 | 1.15 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.80% | 11.30% |
| Tax rate | 19.60% | 29.80% |
| Debt/Equity ratio | 0.88 | 0.88 |
| Cost of debt | 12.40% | 13.20% |
| After-tax WACC | 8.3% | 10.4% |
| Selected WACC | 9.3% | |