UAA
Under Armour Inc
Price:  
10.09 
USD
Volume:  
8,380,675.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UAA WACC - Weighted Average Cost of Capital

The WACC of Under Armour Inc (UAA) is 7.1%.

The Cost of Equity of Under Armour Inc (UAA) is 7.50%.
The Cost of Debt of Under Armour Inc (UAA) is 5.00%.

Range Selected
Cost of equity 5.50% - 9.50% 7.50%
Tax rate 11.80% - 12.30% 12.05%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.4% - 8.8% 7.1%
WACC

UAA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.35 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 9.50%
Tax rate 11.80% 12.30%
Debt/Equity ratio 0.15 0.15
Cost of debt 5.00% 5.00%
After-tax WACC 5.4% 8.8%
Selected WACC 7.1%