The WACC of Worthington Industries Inc (WOR) is 8.5%.
Range | Selected | |
Cost of equity | 7.60% - 10.50% | 9.05% |
Tax rate | 22.00% - 22.90% | 22.45% |
Cost of debt | 4.00% - 7.00% | 5.50% |
WACC | 7.1% - 9.9% | 8.5% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.82 | 1.01 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.60% | 10.50% |
Tax rate | 22.00% | 22.90% |
Debt/Equity ratio | 0.14 | 0.14 |
Cost of debt | 4.00% | 7.00% |
After-tax WACC | 7.1% | 9.9% |
Selected WACC | 8.5% | |