TLYS
Tillys Inc
Price:  
8.16 
USD
Volume:  
218,596.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Tillys WACC - Weighted Average Cost of Capital

The WACC of Tillys Inc (TLYS) is 5.6%.

The Cost of Equity of Tillys Inc (TLYS) is 7.60%.
The Cost of Debt of Tillys Inc (TLYS) is 5.00%.

Range Selected
Cost of equity 6.70% - 8.50% 7.60%
Tax rate 26.40% - 27.00% 26.70%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.2% - 6.1% 5.6%
WACC

Tillys WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 5.0% 6.0%
Adjusted beta 0.5 0.56
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 8.50%
Tax rate 26.40% 27.00%
Debt/Equity ratio 1 1
Cost of debt 5.00% 5.00%
After-tax WACC 5.2% 6.1%
Selected WACC 5.6%