STZ
Constellation Brands Inc
Price:  
245.45 
USD
Volume:  
781,490.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

STZ WACC - Weighted Average Cost of Capital

The WACC of Constellation Brands Inc (STZ) is 6.5%.

The Cost of Equity of Constellation Brands Inc (STZ) is 7.35%.
The Cost of Debt of Constellation Brands Inc (STZ) is 4.55%.

Range Selected
Cost of equity 6.50% - 8.20% 7.35%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 4.00% - 5.10% 4.55%
WACC 5.8% - 7.3% 6.5%
WACC

STZ WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.56 0.59
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 8.20%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.25 0.25
Cost of debt 4.00% 5.10%
After-tax WACC 5.8% 7.3%
Selected WACC 6.5%