The WACC of Worthington Industries Inc (WOR) is 6.8%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.30% | 7.25% |
| Tax rate | 22.00% - 22.90% | 22.45% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.8% - 7.8% | 6.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.51 | 0.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.30% |
| Tax rate | 22.00% | 22.90% |
| Debt/Equity ratio | 0.13 | 0.13 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.8% | 7.8% |
| Selected WACC | 6.8% | |