W
Wayfair Inc
Price:  
50.98 
USD
Volume:  
3,444,370.00
United States | Internet & Direct Marketing Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Wayfair WACC - Weighted Average Cost of Capital

The WACC of Wayfair Inc (W) is 9.5%.

The Cost of Equity of Wayfair Inc (W) is 11.65%.
The Cost of Debt of Wayfair Inc (W) is 5.50%.

Range Selected
Cost of equity 9.60% - 13.70% 11.65%
Tax rate 0.90% - 1.00% 0.95%
Cost of debt 4.00% - 7.00% 5.50%
WACC 7.7% - 11.4% 9.5%
WACC

Wayfair WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.24 1.57
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.60% 13.70%
Tax rate 0.90% 1.00%
Debt/Equity ratio 0.5 0.5
Cost of debt 4.00% 7.00%
After-tax WACC 7.7% 11.4%
Selected WACC 9.5%