The WACC of WW International Inc (WW) is 9.3%.
| Range | Selected | |
| Cost of equity | 30.70% - 46.50% | 38.60% |
| Tax rate | 16.50% - 23.30% | 19.90% |
| Cost of debt | 6.00% - 15.60% | 10.80% |
| WACC | 5.7% - 12.9% | 9.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 5.84 | 7.43 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 30.70% | 46.50% |
| Tax rate | 16.50% | 23.30% |
| Debt/Equity ratio | 35.15 | 35.15 |
| Cost of debt | 6.00% | 15.60% |
| After-tax WACC | 5.7% | 12.9% |
| Selected WACC | 9.3% | |