The WACC of Waters Corp (WAT) is 8.7%.
Range | Selected | |
Cost of equity | 7.80% - 10.70% | 9.25% |
Tax rate | 13.70% - 14.30% | 14.00% |
Cost of debt | 4.00% - 4.80% | 4.40% |
WACC | 7.4% - 10.0% | 8.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.86 | 1.05 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.80% | 10.70% |
Tax rate | 13.70% | 14.30% |
Debt/Equity ratio | 0.11 | 0.11 |
Cost of debt | 4.00% | 4.80% |
After-tax WACC | 7.4% | 10.0% |
Selected WACC | 8.7% | |