X
United States Steel Corp
Price:  
37.80 
USD
Volume:  
2,651,505.00
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 7.9%.

The Cost of Equity of United States Steel Corp (X) is 9.75%.
The Cost of Debt of United States Steel Corp (X) is 4.95%.

Range Selected
Cost of equity 7.50% - 12.00% 9.75%
Tax rate 13.10% - 17.70% 15.40%
Cost of debt 4.80% - 5.10% 4.95%
WACC 6.4% - 9.4% 7.9%
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 0.79 1.28
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 12.00%
Tax rate 13.10% 17.70%
Debt/Equity ratio 0.51 0.51
Cost of debt 4.80% 5.10%
After-tax WACC 6.4% 9.4%
Selected WACC 7.9%