The WACC of Advanced Drainage Systems Inc (WMS) is 10.0%.
Range | Selected | |
Cost of equity | 9.20% - 12.10% | 10.65% |
Tax rate | 23.50% - 25.40% | 24.45% |
Cost of debt | 5.00% - 5.10% | 5.05% |
WACC | 8.7% - 11.3% | 10.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.15 | 1.29 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 9.20% | 12.10% |
Tax rate | 23.50% | 25.40% |
Debt/Equity ratio | 0.1 | 0.1 |
Cost of debt | 5.00% | 5.10% |
After-tax WACC | 8.7% | 11.3% |
Selected WACC | 10.0% | |