The WACC of One Group Hospitality Inc (STKS) is 8.0%.
| Range | Selected | |
| Cost of equity | 8.80% - 11.70% | 10.25% |
| 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 | 1.08 | 1.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 11.70% |
| Tax rate | 19.60% | 48.10% |
| Debt/Equity ratio | 0.79 | 0.79 |
| Cost of debt | 7.00% | 9.10% |
| After-tax WACC | 7.4% | 8.6% |
| Selected WACC | 8.0% | |