TDS
Telephone and Data Systems Inc
Price:  
19.66 
USD
Volume:  
1,618,701.00
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 8.3%.

The Cost of Equity of Telephone and Data Systems Inc (TDS) is 6.40%.
The Cost of Debt of Telephone and Data Systems Inc (TDS) is 11.35%.

Range Selected
Cost of equity 5.40% - 7.40% 6.40%
Tax rate 11.60% - 21.10% 16.35%
Cost of debt 6.00% - 16.70% 11.35%
WACC 5.3% - 11.2% 8.3%
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 0.32 0.45
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.40%
Tax rate 11.60% 21.10%
Debt/Equity ratio 1.97 1.97
Cost of debt 6.00% 16.70%
After-tax WACC 5.3% 11.2%
Selected WACC 8.3%