WOR
Worthington Industries Inc
Price:  
51.27 
USD
Volume:  
332,436.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WOR WACC - Weighted Average Cost of Capital

The WACC of Worthington Industries Inc (WOR) is 8.2%.

The Cost of Equity of Worthington Industries Inc (WOR) is 9.55%.
The Cost of Debt of Worthington Industries Inc (WOR) is 4.40%.

Range Selected
Cost of equity 8.20% - 10.90% 9.55%
Tax rate 21.60% - 22.20% 21.90%
Cost of debt 4.20% - 4.60% 4.40%
WACC 7.1% - 9.3% 8.2%
WACC

WOR WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.93 1.08
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.20% 10.90%
Tax rate 21.60% 22.20%
Debt/Equity ratio 0.27 0.27
Cost of debt 4.20% 4.60%
After-tax WACC 7.1% 9.3%
Selected WACC 8.2%