WINA
Winmark Corp
Price:  
355.93 
USD
Volume:  
27,773.00
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 6.5%.

The Cost of Equity of Winmark Corp (WINA) is 6.65%.
The Cost of Debt of Winmark Corp (WINA) is 5.00%.

Range Selected
Cost of equity 5.50% - 7.80% 6.65%
Tax rate 22.20% - 22.40% 22.30%
Cost of debt 4.60% - 5.40% 5.00%
WACC 5.4% - 7.6% 6.5%
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 0.36 0.52
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 7.80%
Tax rate 22.20% 22.40%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.60% 5.40%
After-tax WACC 5.4% 7.6%
Selected WACC 6.5%