The WACC of Waterstone Financial Inc (WSBF) is 7.2%.
| Range | Selected | |
| Cost of equity | 7.50% - 10.40% | 8.95% |
| Tax rate | 22.00% - 23.70% | 22.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 8.2% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.79 | 0.99 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.50% | 10.40% |
| Tax rate | 22.00% | 23.70% |
| Debt/Equity ratio | 0.51 | 0.51 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 8.2% |
| Selected WACC | 7.2% | |