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% | |