The WACC of Williams-Sonoma Inc (WSM) is 7.0%.
Range | Selected | |
Cost of equity | 8.80% - 12.30% | 10.55% |
Tax rate | 23.30% - 24.30% | 23.80% |
Cost of debt | 4.50% - 4.50% | 4.50% |
WACC | 6.1% - 7.9% | 7.0% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 1.07 | 1.34 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 8.80% | 12.30% |
Tax rate | 23.30% | 24.30% |
Debt/Equity ratio | 1 | 1 |
Cost of debt | 4.50% | 4.50% |
After-tax WACC | 6.1% | 7.9% |
Selected WACC | 7.0% | |