The WACC of Winmark Corp (WINA) is 6.9%.
Range | Selected | |
Cost of equity | 6.10% - 7.90% | 7.00% |
Tax rate | 22.20% - 22.40% | 22.30% |
Cost of debt | 4.50% - 5.40% | 4.95% |
WACC | 6.0% - 7.7% | 6.9% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.48 | 0.55 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.10% | 7.90% |
Tax rate | 22.20% | 22.40% |
Debt/Equity ratio | 0.05 | 0.05 |
Cost of debt | 4.50% | 5.40% |
After-tax WACC | 6.0% | 7.7% |
Selected WACC | 6.9% | |