WY
Weyerhaeuser Co
Price:  
33.16 
USD
Volume:  
3,782,507.00
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 9.1%.

The Cost of Equity of Weyerhaeuser Co (WY) is 10.00%.
The Cost of Debt of Weyerhaeuser Co (WY) is 6.00%.

Range Selected
Cost of equity 8.70% - 11.30% 10.00%
Tax rate 18.70% - 19.90% 19.30%
Cost of debt 5.60% - 6.40% 6.00%
WACC 7.9% - 10.2% 9.1%
WACC

WY WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.97 1.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 8.70% 11.30%
Tax rate 18.70% 19.90%
Debt/Equity ratio 0.21 0.21
Cost of debt 5.60% 6.40%
After-tax WACC 7.9% 10.2%
Selected WACC 9.1%