UTL
Unitil Corp
Price:  
49.74 
USD
Volume:  
26,758.00
United States | Multi-Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Unitil WACC - Weighted Average Cost of Capital

The WACC of Unitil Corp (UTL) is 6.1%.

The Cost of Equity of Unitil Corp (UTL) is 7.95%.
The Cost of Debt of Unitil Corp (UTL) is 5.05%.

Range Selected
Cost of equity 6.90% - 9.00% 7.95%
Tax rate 23.30% - 23.90% 23.60%
Cost of debt 4.70% - 5.40% 5.05%
WACC 5.4% - 6.8% 6.1%
WACC

Unitil WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.65 0.73
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.90% 9.00%
Tax rate 23.30% 23.90%
Debt/Equity ratio 0.85 0.85
Cost of debt 4.70% 5.40%
After-tax WACC 5.4% 6.8%
Selected WACC 6.1%