The WACC of Universal Corp (UVV) is 5.7%.
| Range | Selected | |
| Cost of equity | 5.80% - 7.60% | 6.70% |
| Tax rate | 21.60% - 24.90% | 23.25% |
| Cost of debt | 5.60% - 6.10% | 5.85% |
| WACC | 5.1% - 6.2% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.41 | 0.49 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.80% | 7.60% |
| Tax rate | 21.60% | 24.90% |
| Debt/Equity ratio | 0.83 | 0.83 |
| Cost of debt | 5.60% | 6.10% |
| After-tax WACC | 5.1% | 6.2% |
| Selected WACC | 5.7% | |