WY
Weyerhaeuser Co
Price:  
29.02 
USD
Volume:  
7,384,094.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

WY WACC - Weighted Average Cost of Capital

The WACC of Weyerhaeuser Co (WY) is 8.9%.

The Cost of Equity of Weyerhaeuser Co (WY) is 9.95%.
The Cost of Debt of Weyerhaeuser Co (WY) is 5.85%.

Range Selected
Cost of equity 8.60% - 11.30% 9.95%
Tax rate 18.70% - 19.90% 19.30%
Cost of debt 5.60% - 6.10% 5.85%
WACC 7.8% - 10.1% 8.9%
WACC

WY WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.02 1.15
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.60% 11.30%
Tax rate 18.70% 19.90%
Debt/Equity ratio 0.24 0.24
Cost of debt 5.60% 6.10%
After-tax WACC 7.8% 10.1%
Selected WACC 8.9%