The WACC of Worthington Industries Inc (WOR) is 7.1%.
| Range | Selected | |
| Cost of equity | 6.20% - 8.70% | 7.45% |
| Tax rate | 22.00% - 22.90% | 22.45% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.9% - 8.2% | 7.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.5 | 0.69 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.20% | 8.70% |
| Tax rate | 22.00% | 22.90% |
| Debt/Equity ratio | 0.12 | 0.12 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.9% | 8.2% |
| Selected WACC | 7.1% | |