WOR
Worthington Industries Inc
Price:  
63.02 
USD
Volume:  
196,483.00
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 9.8%.

The Cost of Equity of Worthington Industries Inc (WOR) is 11.20%.
The Cost of Debt of Worthington Industries Inc (WOR) is 4.65%.

Range Selected
Cost of equity 9.80% - 12.60% 11.20%
Tax rate 21.60% - 22.20% 21.90%
Cost of debt 4.20% - 5.10% 4.65%
WACC 8.6% - 11.1% 9.8%
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 1.28 1.38
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.80% 12.60%
Tax rate 21.60% 22.20%
Debt/Equity ratio 0.22 0.22
Cost of debt 4.20% 5.10%
After-tax WACC 8.6% 11.1%
Selected WACC 9.8%