The WACC of TriState Capital Holdings Inc (TSC) is 7.7%.
Range | Selected | |
Cost of equity | 7.30% - 9.60% | 8.45% |
Tax rate | 13.30% - 14.00% | 13.65% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.8% - 8.7% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.2% | 3.7% |
Equity market risk premium | 4.2% | 5.2% |
Adjusted beta | 0.97 | 1.04 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.30% | 9.60% |
Tax rate | 13.30% | 14.00% |
Debt/Equity ratio | 0.21 | 0.21 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.8% | 8.7% |
Selected WACC | 7.7% | |