The WACC of Wayfair Inc (W) is 9.5%.
| Range | Selected | |
| Cost of equity | 10.10% - 14.00% | 12.05% |
| Tax rate | 0.90% - 1.00% | 0.95% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 7.8% - 11.3% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.36 | 1.64 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 10.10% | 14.00% |
| Tax rate | 0.90% | 1.00% |
| Debt/Equity ratio | 0.62 | 0.62 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 7.8% | 11.3% |
| Selected WACC | 9.5% | |