The WACC of Walgreens Boots Alliance Inc (WBA) is 6.4%.
Range | Selected | |
Cost of equity | 8.90% - 11.70% | 10.30% |
Tax rate | 23.60% - 33.80% | 28.70% |
Cost of debt | 4.50% - 5.10% | 4.80% |
WACC | 5.8% - 7.0% | 6.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.09 | 1.21 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.90% | 11.70% |
Tax rate | 23.60% | 33.80% |
Debt/Equity ratio | 1.29 | 1.29 |
Cost of debt | 4.50% | 5.10% |
After-tax WACC | 5.8% | 7.0% |
Selected WACC | 6.4% | |