TCS
Container Store Group Inc
Price:  
1.35 
USD
Volume:  
139,008.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TCS WACC - Weighted Average Cost of Capital

The WACC of Container Store Group Inc (TCS) is 8.2%.

The Cost of Equity of Container Store Group Inc (TCS) is 7.55%.
The Cost of Debt of Container Store Group Inc (TCS) is 11.70%.

Range Selected
Cost of equity 6.10% - 9.00% 7.55%
Tax rate 27.20% - 27.70% 27.45%
Cost of debt 6.70% - 16.70% 11.70%
WACC 5.2% - 11.2% 8.2%
WACC

TCS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.48 0.74
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 9.00%
Tax rate 27.20% 27.70%
Debt/Equity ratio 2.54 2.54
Cost of debt 6.70% 16.70%
After-tax WACC 5.2% 11.2%
Selected WACC 8.2%