WINA
Winmark Corp
Price:  
391.76 
USD
Volume:  
56,562.00
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 6.6%.

The Cost of Equity of Winmark Corp (WINA) is 6.75%.
The Cost of Debt of Winmark Corp (WINA) is 5.25%.

Range Selected
Cost of equity 5.80% - 7.70% 6.75%
Tax rate 22.40% - 22.50% 22.45%
Cost of debt 4.90% - 5.60% 5.25%
WACC 5.7% - 7.5% 6.6%
WACC

WINA WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.36 0.46
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.80% 7.70%
Tax rate 22.40% 22.50%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.90% 5.60%
After-tax WACC 5.7% 7.5%
Selected WACC 6.6%