TDS
Telephone and Data Systems Inc
Price:  
33.18 
USD
Volume:  
676,386.00
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 7.9%.

The Cost of Equity of Telephone and Data Systems Inc (TDS) is 6.95%.
The Cost of Debt of Telephone and Data Systems Inc (TDS) is 10.80%.

Range Selected
Cost of equity 5.40% - 8.50% 6.95%
Tax rate 11.60% - 21.10% 16.35%
Cost of debt 6.00% - 15.60% 10.80%
WACC 5.3% - 10.5% 7.9%
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 0.33 0.65
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.50%
Tax rate 11.60% 21.10%
Debt/Equity ratio 1.12 1.12
Cost of debt 6.00% 15.60%
After-tax WACC 5.3% 10.5%
Selected WACC 7.9%