WU
Western Union Co
Price:  
11.71 
USD
Volume:  
3,868,368.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WU WACC - Weighted Average Cost of Capital

The WACC of Western Union Co (WU) is 8.0%.

The Cost of Equity of Western Union Co (WU) is 10.65%.
The Cost of Debt of Western Union Co (WU) is 4.45%.

Range Selected
Cost of equity 8.70% - 12.60% 10.65%
Tax rate 13.50% - 14.70% 14.10%
Cost of debt 4.00% - 4.90% 4.45%
WACC 6.7% - 9.3% 8.0%
WACC

WU WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.06 1.38
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 12.60%
Tax rate 13.50% 14.70%
Debt/Equity ratio 0.63 0.63
Cost of debt 4.00% 4.90%
After-tax WACC 6.7% 9.3%
Selected WACC 8.0%