WDC
Western Digital Corp
Price:  
68.39 
USD
Volume:  
5,608,886.00
United States | Technology Hardware, Storage & Peripherals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WDC WACC - Weighted Average Cost of Capital

The WACC of Western Digital Corp (WDC) is 8.5%.

The Cost of Equity of Western Digital Corp (WDC) is 10.00%.
The Cost of Debt of Western Digital Corp (WDC) is 4.45%.

Range Selected
Cost of equity 7.50% - 12.50% 10.00%
Tax rate 17.00% - 24.00% 20.50%
Cost of debt 4.00% - 4.90% 4.45%
WACC 6.5% - 10.4% 8.5%
WACC

WDC WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.79 1.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 12.50%
Tax rate 17.00% 24.00%
Debt/Equity ratio 0.31 0.31
Cost of debt 4.00% 4.90%
After-tax WACC 6.5% 10.4%
Selected WACC 8.5%