TLYS
Tillys Inc
Price:  
5.47 
USD
Volume:  
145,562.00
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 5.0%.

The Cost of Equity of Tillys Inc (TLYS) is 6.50%.
The Cost of Debt of Tillys Inc (TLYS) is 5.00%.

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%
WACC

Tillys WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.35 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%