The WACC of Western Digital Corp (WDC) is 8.4%.
Range | Selected | |
Cost of equity | 7.10% - 12.10% | 9.60% |
Tax rate | 17.00% - 24.00% | 20.50% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 6.2% - 10.5% | 8.4% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.7 | 1.3 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 12.10% |
Tax rate | 17.00% | 24.00% |
Debt/Equity ratio | 0.3 | 0.3 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 6.2% | 10.5% |
Selected WACC | 8.4% | |