The WACC of VSE Corp (VSEC) is 8.1%.
Range | Selected | |
Cost of equity | 7.00% - 10.20% | 8.60% |
Tax rate | 22.60% - 24.40% | 23.50% |
Cost of debt | 7.00% - 7.00% | 7.00% |
WACC | 6.7% - 9.5% | 8.1% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.68 | 0.96 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.00% | 10.20% |
Tax rate | 22.60% | 24.40% |
Debt/Equity ratio | 0.18 | 0.18 |
Cost of debt | 7.00% | 7.00% |
After-tax WACC | 6.7% | 9.5% |
Selected WACC | 8.1% | |