TSC
TriState Capital Holdings Inc
Price:  
30.58 
USD
Volume:  
4,035,530.00
United States | Banks
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TSC WACC - Weighted Average Cost of Capital

The WACC of TriState Capital Holdings Inc (TSC) is 7.7%.

The Cost of Equity of TriState Capital Holdings Inc (TSC) is 8.45%.
The Cost of Debt of TriState Capital Holdings Inc (TSC) is 5.00%.

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%
WACC

TSC WACC calculation

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%