WSM
Williams-Sonoma Inc
Price:  
314.38 
USD
Volume:  
1,347,522.00
United States | Specialty Retail
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WSM WACC - Weighted Average Cost of Capital

The WACC of Williams-Sonoma Inc (WSM) is 7.2%.

The Cost of Equity of Williams-Sonoma Inc (WSM) is 10.95%.
The Cost of Debt of Williams-Sonoma Inc (WSM) is 4.60%.

Range Selected
Cost of equity 9.40% - 12.50% 10.95%
Tax rate 23.30% - 24.30% 23.80%
Cost of debt 4.60% - 4.60% 4.60%
WACC 6.5% - 8.0% 7.2%
WACC

WSM WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.2 1.36
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.40% 12.50%
Tax rate 23.30% 24.30%
Debt/Equity ratio 1 1
Cost of debt 4.60% 4.60%
After-tax WACC 6.5% 8.0%
Selected WACC 7.2%