The WACC of Trinseo SA (TSE) is 7.4%.
Range | Selected | |
Cost of equity | 32.90% - 49.30% | 41.10% |
Tax rate | 12.00% - 15.70% | 13.85% |
Cost of debt | 5.10% - 7.00% | 6.05% |
WACC | 6.3% - 8.6% | 7.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 6.32 | 7.93 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 32.90% | 49.30% |
Tax rate | 12.00% | 15.70% |
Debt/Equity ratio | 14.97 | 14.97 |
Cost of debt | 5.10% | 7.00% |
After-tax WACC | 6.3% | 8.6% |
Selected WACC | 7.4% | |