TCS
Container Store Group Inc
Price:  
0.66 
USD
Volume:  
198,784.00
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 4.8%.

The Cost of Equity of Container Store Group Inc (TCS) is 9.85%.
The Cost of Debt of Container Store Group Inc (TCS) is 5.00%.

Range Selected
Cost of equity 7.70% - 12.00% 9.85%
Tax rate 23.60% - 27.70% 25.65%
Cost of debt 5.00% - 5.00% 5.00%
WACC 4.5% - 5.0% 4.8%
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 0.84 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 12.00%
Tax rate 23.60% 27.70%
Debt/Equity ratio 4.88 4.88
Cost of debt 5.00% 5.00%
After-tax WACC 4.5% 5.0%
Selected WACC 4.8%