WINA
Winmark Corp
Price:  
385.20 
USD
Volume:  
20,997.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WINA WACC - Weighted Average Cost of Capital

The WACC of Winmark Corp (WINA) is 6.8%.

The Cost of Equity of Winmark Corp (WINA) is 7.00%.
The Cost of Debt of Winmark Corp (WINA) is 4.95%.

Range Selected
Cost of equity 5.40% - 8.60% 7.00%
Tax rate 22.20% - 22.40% 22.30%
Cost of debt 4.50% - 5.40% 4.95%
WACC 5.3% - 8.4% 6.8%
WACC

WINA WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.33 0.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.40% 8.60%
Tax rate 22.20% 22.40%
Debt/Equity ratio 0.05 0.05
Cost of debt 4.50% 5.40%
After-tax WACC 5.3% 8.4%
Selected WACC 6.8%