USM
United States Cellular Corp
Price:  
60.85 
USD
Volume:  
92,274.00
United States | Wireless Telecommunication Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USM WACC - Weighted Average Cost of Capital

The WACC of United States Cellular Corp (USM) is 6.9%.

The Cost of Equity of United States Cellular Corp (USM) is 6.75%.
The Cost of Debt of United States Cellular Corp (USM) is 10.85%.

Range Selected
Cost of equity 5.40% - 8.10% 6.75%
Tax rate 27.40% - 36.00% 31.70%
Cost of debt 6.10% - 15.60% 10.85%
WACC 5.0% - 8.8% 6.9%
WACC

USM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.33 0.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.10%
Tax rate 27.40% 36.00%
Debt/Equity ratio 0.56 0.56
Cost of debt 6.10% 15.60%
After-tax WACC 5.0% 8.8%
Selected WACC 6.9%