The WACC of Western Union Co (WU) is 9.0%.
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% |
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% | |