USM
United States Cellular Corp
Price:  
53.13 
USD
Volume:  
183,754.00
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 6.8%.

The Cost of Equity of United States Cellular Corp (USM) is 6.25%.
The Cost of Debt of United States Cellular Corp (USM) is 11.40%.

Range Selected
Cost of equity 5.40% - 7.10% 6.25%
Tax rate 27.40% - 36.00% 31.70%
Cost of debt 6.10% - 16.70% 11.40%
WACC 5.0% - 8.5% 6.8%
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 0.39
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 7.10%
Tax rate 27.40% 36.00%
Debt/Equity ratio 0.68 0.68
Cost of debt 6.10% 16.70%
After-tax WACC 5.0% 8.5%
Selected WACC 6.8%