WU
Western Union Co
Price:  
10.61 
USD
Volume:  
8,216,396.00
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 9.0%.

The Cost of Equity of Western Union Co (WU) is 12.25%.
The Cost of Debt of Western Union Co (WU) is 5.00%.

Range Selected
Cost of equity 10.30% - 14.20% 12.25%
Tax rate 13.50% - 14.70% 14.10%
Cost of debt 5.00% - 5.00% 5.00%
WACC 7.8% - 10.1% 9.0%
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 1.4 1.66
Additional risk adjustments 0.0% 0.5%
Cost of equity 10.30% 14.20%
Tax rate 13.50% 14.70%
Debt/Equity ratio 0.7 0.7
Cost of debt 5.00% 5.00%
After-tax WACC 7.8% 10.1%
Selected WACC 9.0%