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% | |