WMS
Advanced Drainage Systems Inc
Price:  
125.49 
USD
Volume:  
1,115,962.00
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 9.8%.

The Cost of Equity of Advanced Drainage Systems Inc (WMS) is 10.65%.
The Cost of Debt of Advanced Drainage Systems Inc (WMS) is 4.95%.

Range Selected
Cost of equity 9.30% - 12.00% 10.65%
Tax rate 23.50% - 25.40% 24.45%
Cost of debt 4.90% - 5.00% 4.95%
WACC 8.7% - 11.0% 9.8%
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 1.19 1.27
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.30% 12.00%
Tax rate 23.50% 25.40%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.90% 5.00%
After-tax WACC 8.7% 11.0%
Selected WACC 9.8%