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