X
United States Steel Corp
Price:  
35.80 
USD
Volume:  
4,967,164.00
United States | Metals & Mining
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

X WACC - Weighted Average Cost of Capital

The WACC of United States Steel Corp (X) is 7.7%.

The Cost of Equity of United States Steel Corp (X) is 9.60%.
The Cost of Debt of United States Steel Corp (X) is 4.95%.

Range Selected
Cost of equity 7.40% - 11.80% 9.60%
Tax rate 13.10% - 17.70% 15.40%
Cost of debt 4.80% - 5.10% 4.95%
WACC 6.2% - 9.1% 7.7%
WACC

X WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.76 1.23
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.40% 11.80%
Tax rate 13.10% 17.70%
Debt/Equity ratio 0.55 0.55
Cost of debt 4.80% 5.10%
After-tax WACC 6.2% 9.1%
Selected WACC 7.7%