WMS
Advanced Drainage Systems Inc
Price:  
140.08 
USD
Volume:  
332,179.00
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 9.7%.

The Cost of Equity of Advanced Drainage Systems Inc (WMS) is 10.40%.
The Cost of Debt of Advanced Drainage Systems Inc (WMS) is 4.90%.

Range Selected
Cost of equity 9.10% - 11.70% 10.40%
Tax rate 23.50% - 25.40% 24.45%
Cost of debt 4.80% - 5.00% 4.90%
WACC 8.5% - 10.8% 9.7%
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 1.14 1.22
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 11.70%
Tax rate 23.50% 25.40%
Debt/Equity ratio 0.12 0.12
Cost of debt 4.80% 5.00%
After-tax WACC 8.5% 10.8%
Selected WACC 9.7%