The WACC of Walker & Dunlop Inc (WD) is 6.7%.
Range | Selected | |
Cost of equity | 6.10% - 8.60% | 7.35% |
Tax rate | 24.70% - 25.00% | 24.85% |
Cost of debt | 4.20% - 9.10% | 6.65% |
WACC | 5.3% - 8.1% | 6.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.5 | 0.67 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 8.60% |
Tax rate | 24.70% | 25.00% |
Debt/Equity ratio | 0.38 | 0.38 |
Cost of debt | 4.20% | 9.10% |
After-tax WACC | 5.3% | 8.1% |
Selected WACC | 6.7% | |