The WACC of TransUnion (TRU) is 6.6%.
Range | Selected | |
Cost of equity | 5.50% - 9.10% | 7.30% |
Tax rate | 24.30% - 28.00% | 26.15% |
Cost of debt | 4.10% - 7.50% | 5.80% |
WACC | 5.0% - 8.3% | 6.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.36 | 0.76 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 5.50% | 9.10% |
Tax rate | 24.30% | 28.00% |
Debt/Equity ratio | 0.27 | 0.27 |
Cost of debt | 4.10% | 7.50% |
After-tax WACC | 5.0% | 8.3% |
Selected WACC | 6.6% | |