The WACC of Waterstone Financial Inc (WSBF) is 6.8%.
Range | Selected | |
Cost of equity | 7.10% - 9.50% | 8.30% |
Tax rate | 22.00% - 23.70% | 22.85% |
Cost of debt | 5.00% - 5.00% | 5.00% |
WACC | 6.0% - 7.6% | 6.8% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.69 | 0.82 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 7.10% | 9.50% |
Tax rate | 22.00% | 23.70% |
Debt/Equity ratio | 0.49 | 0.49 |
Cost of debt | 5.00% | 5.00% |
After-tax WACC | 6.0% | 7.6% |
Selected WACC | 6.8% | |