The WACC of WW International Inc (WW) is 9.1%.
| Range | Selected | |
| Cost of equity | 13.00% - 20.20% | 16.60% |
| Tax rate | 20.10% - 24.50% | 22.30% |
| Cost of debt | 6.50% - 15.60% | 11.05% |
| WACC | 5.7% - 12.4% | 9.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.98 | 2.74 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 13.00% | 20.20% |
| Tax rate | 20.10% | 24.50% |
| Debt/Equity ratio | 13.04 | 13.04 |
| Cost of debt | 6.50% | 15.60% |
| After-tax WACC | 5.7% | 12.4% |
| Selected WACC | 9.1% | |