The WACC of Cactus Inc (WHD) is 9.1%.
| Range | Selected | |
| Cost of equity | 8.00% - 10.10% | 9.05% |
| Tax rate | 16.50% - 17.30% | 16.90% |
| Cost of debt | 4.50% - 20.40% | 12.45% |
| WACC | 8.0% - 10.2% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.89 | 0.94 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.00% | 10.10% |
| Tax rate | 16.50% | 17.30% |
| Debt/Equity ratio | 0 | 0 |
| Cost of debt | 4.50% | 20.40% |
| After-tax WACC | 8.0% | 10.2% |
| Selected WACC | 9.1% | |