WLDN
Willdan Group Inc
Price:  
20.18 
USD
Volume:  
15,510.00
United States | Professional Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WLDN WACC - Weighted Average Cost of Capital

The WACC of Willdan Group Inc (WLDN) is 8.2%.

The Cost of Equity of Willdan Group Inc (WLDN) is 9.35%.
The Cost of Debt of Willdan Group Inc (WLDN) is 7.15%.

Range Selected
Cost of equity 8.00% - 10.70% 9.35%
Tax rate 22.50% - 26.20% 24.35%
Cost of debt 4.40% - 9.90% 7.15%
WACC 6.7% - 9.7% 8.2%
WACC

WLDN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.89 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.00% 10.70%
Tax rate 22.50% 26.20%
Debt/Equity ratio 0.4 0.4
Cost of debt 4.40% 9.90%
After-tax WACC 6.7% 9.7%
Selected WACC 8.2%