WBA
Walgreens Boots Alliance Inc
Price:  
9.70 
USD
Volume:  
12,455,713.00
United States | Food & Staples Retailing
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Walgreens WACC - Weighted Average Cost of Capital

The WACC of Walgreens Boots Alliance Inc (WBA) is 6.0%.

The Cost of Equity of Walgreens Boots Alliance Inc (WBA) is 8.95%.
The Cost of Debt of Walgreens Boots Alliance Inc (WBA) is 5.00%.

Range Selected
Cost of equity 6.20% - 11.70% 8.95%
Tax rate 23.60% - 33.80% 28.70%
Cost of debt 4.90% - 5.10% 5.00%
WACC 4.9% - 7.1% 6.0%
WACC

Walgreens WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.51 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.20% 11.70%
Tax rate 23.60% 33.80%
Debt/Equity ratio 1.26 1.26
Cost of debt 4.90% 5.10%
After-tax WACC 4.9% 7.1%
Selected WACC 6.0%