The WACC of West Pharmaceutical Services Inc (WST) is 7.7%.
Range | Selected | |
Cost of equity | 6.20% - 9.40% | 7.80% |
Tax rate | 17.60% - 17.90% | 17.75% |
Cost of debt | 4.00% - 4.50% | 4.25% |
WACC | 6.2% - 9.3% | 7.7% |
Category | Low | High |
Long-term bond rate | 3.9% | 4.4% |
Equity market risk premium | 4.6% | 5.6% |
Adjusted beta | 0.5 | 0.8 |
Additional risk adjustments | 0.0% | 0.5% |
Cost of equity | 6.20% | 9.40% |
Tax rate | 17.60% | 17.90% |
Debt/Equity ratio | 0.01 | 0.01 |
Cost of debt | 4.00% | 4.50% |
After-tax WACC | 6.2% | 9.3% |
Selected WACC | 7.7% | |