TXRH
Texas Roadhouse Inc
Price:  
168.75 
USD
Volume:  
726,706.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TXRH WACC - Weighted Average Cost of Capital

The WACC of Texas Roadhouse Inc (TXRH) is 15.5%.

The Cost of Equity of Texas Roadhouse Inc (TXRH) is 8.60%.
The Cost of Debt of Texas Roadhouse Inc (TXRH) is 26.15%.

Range Selected
Cost of equity 6.80% - 10.40% 8.60%
Tax rate 13.60% - 14.20% 13.90%
Cost of debt 4.60% - 47.70% 26.15%
WACC 5.4% - 25.7% 15.5%
WACC

TXRH WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.64 0.99
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.80% 10.40%
Tax rate 13.60% 14.20%
Debt/Equity ratio 1 1
Cost of debt 4.60% 47.70%
After-tax WACC 5.4% 25.7%
Selected WACC 15.5%