TDS
Telephone and Data Systems Inc
Price:  
15.41 
USD
Volume:  
800,769.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TDS WACC - Weighted Average Cost of Capital

The WACC of Telephone and Data Systems Inc (TDS) is 8.8%.

The Cost of Equity of Telephone and Data Systems Inc (TDS) is 6.90%.
The Cost of Debt of Telephone and Data Systems Inc (TDS) is 11.95%.

Range Selected
Cost of equity 5.40% - 8.40% 6.90%
Tax rate 11.60% - 21.10% 16.35%
Cost of debt 6.00% - 17.90% 11.95%
WACC 5.3% - 12.4% 8.8%
WACC

TDS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.22 0.54
Additional risk adjustments 0.5% 1.0%
Cost of equity 5.40% 8.40%
Tax rate 11.60% 21.10%
Debt/Equity ratio 2.3 2.3
Cost of debt 6.00% 17.90%
After-tax WACC 5.3% 12.4%
Selected WACC 8.8%