The WACC of U.S. Physical Therapy Inc (USPH) is 6.7%.
| Range | Selected | |
| Cost of equity | 5.60% - 8.40% | 7.00% |
| Tax rate | 20.50% - 21.30% | 20.90% |
| Cost of debt | 4.50% - 5.10% | 4.80% |
| WACC | 5.4% - 8.0% | 6.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.38 | 0.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.60% | 8.40% |
| Tax rate | 20.50% | 21.30% |
| Debt/Equity ratio | 0.1 | 0.1 |
| Cost of debt | 4.50% | 5.10% |
| After-tax WACC | 5.4% | 8.0% |
| Selected WACC | 6.7% | |