The WACC of Tillys Inc (TLYS) is 5.0%.
Range | Selected | |
Cost of equity | 5.50% - 7.50% | 6.50% |
Tax rate | 27.20% - 30.10% | 28.65% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 4.6% - 5.5% | 5.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.36 | 0.47 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.50% | 7.50% |
Tax rate | 27.20% | 30.10% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 4.6% | 5.5% |
Selected WACC | 5.0% | |