The WACC of Waters Corp (WAT) is 7.6%.
Range | Selected | |
Cost of equity | 6.90% - 9.10% | 8.00% |
Tax rate | 13.70% - 14.30% | 14.00% |
Cost of debt | 4.00% - 4.80% | 4.40% |
WACC | 6.6% - 8.6% | 7.6% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.66 | 0.75 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.90% | 9.10% |
Tax rate | 13.70% | 14.30% |
Debt/Equity ratio | 0.1 | 0.1 |
Cost of debt | 4.00% | 4.80% |
After-tax WACC | 6.6% | 8.6% |
Selected WACC | 7.6% | |