The WACC of Tractor Supply Co (TSCO) is 9.0%.
Range | Selected | |
Cost of equity | 8.10% - 10.60% | 9.35% |
Tax rate | 22.40% - 22.60% | 22.50% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 7.8% - 10.2% | 9.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.92 | 1.03 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.10% | 10.60% |
Tax rate | 22.40% | 22.60% |
Debt/Equity ratio | 0.06 | 0.06 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 7.8% | 10.2% |
Selected WACC | 9.0% | |