WU
Western Union Co
Price:  
12.06 
USD
Volume:  
4,171,205.00
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 8.9%.

The Cost of Equity of Western Union Co (WU) is 11.90%.
The Cost of Debt of Western Union Co (WU) is 4.55%.

Range Selected
Cost of equity 10.00% - 13.80% 11.90%
Tax rate 13.50% - 14.70% 14.10%
Cost of debt 4.00% - 5.10% 4.55%
WACC 7.5% - 10.2% 8.9%
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 1.34 1.6
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.00% 13.80%
Tax rate 13.50% 14.70%
Debt/Equity ratio 0.61 0.61
Cost of debt 4.00% 5.10%
After-tax WACC 7.5% 10.2%
Selected WACC 8.9%