TAP
Molson Coors Beverage Co
Price:  
59.00 
USD
Volume:  
1,714,668.00
United States | Beverages
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TAP WACC - Weighted Average Cost of Capital

The WACC of Molson Coors Beverage Co (TAP) is 6.5%.

The Cost of Equity of Molson Coors Beverage Co (TAP) is 8.25%.
The Cost of Debt of Molson Coors Beverage Co (TAP) is 4.40%.

Range Selected
Cost of equity 7.10% - 9.40% 8.25%
Tax rate 23.40% - 32.90% 28.15%
Cost of debt 4.00% - 4.80% 4.40%
WACC 5.7% - 7.2% 6.5%
WACC

TAP WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.7 0.81
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.10% 9.40%
Tax rate 23.40% 32.90%
Debt/Equity ratio 0.54 0.54
Cost of debt 4.00% 4.80%
After-tax WACC 5.7% 7.2%
Selected WACC 6.5%