The WACC of Wayfair Inc (W) is 8.0%.
| Range | Selected | |
| Cost of equity | 7.90% - 10.70% | 9.30% |
| Tax rate | 0.90% - 1.00% | 0.95% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 6.6% - 9.4% | 8.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.87 | 1.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.90% | 10.70% |
| Tax rate | 0.90% | 1.00% |
| Debt/Equity ratio | 0.49 | 0.49 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 6.6% | 9.4% |
| Selected WACC | 8.0% | |