WMS
Advanced Drainage Systems Inc
Price:  
174.13 
USD
Volume:  
688,169.00
United States | Building Products
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WMS WACC - Weighted Average Cost of Capital

The WACC of Advanced Drainage Systems Inc (WMS) is 10.1%.

The Cost of Equity of Advanced Drainage Systems Inc (WMS) is 10.75%.
The Cost of Debt of Advanced Drainage Systems Inc (WMS) is 5.05%.

Range Selected
Cost of equity 9.30% - 12.20% 10.75%
Tax rate 23.50% - 25.40% 24.45%
Cost of debt 5.00% - 5.10% 5.05%
WACC 8.8% - 11.5% 10.1%
WACC

WMS WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.17 1.31
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.20%
Tax rate 23.50% 25.40%
Debt/Equity ratio 0.1 0.1
Cost of debt 5.00% 5.10%
After-tax WACC 8.8% 11.5%
Selected WACC 10.1%