The WACC of Container Store Group Inc (TCS) is 6.3%.
| Range | Selected | |
| Cost of equity | 12.40% - 39.40% | 25.90% |
| Tax rate | 23.60% - 27.70% | 25.65% |
| Cost of debt | 7.00% - 7.80% | 7.40% |
| WACC | 5.6% - 7.0% | 6.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.85 | 6.16 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 12.40% | 39.40% |
| Tax rate | 23.60% | 27.70% |
| Debt/Equity ratio | 23.72 | 23.72 |
| Cost of debt | 7.00% | 7.80% |
| After-tax WACC | 5.6% | 7.0% |
| Selected WACC | 6.3% | |