WACC Calculator

WACC Calculation Comparable Companies Unlevered Beta

Capital Structure Company Levered Beta Debt Equity Debt/Equity Tax Rate Unlevered Beta
Debt to Total Capitalization 50.00% A 1.23 520 1125 46.22% 25% 0.91
Equity to Total Capitalization 50.00% B 1.31 500 868 57.60% 27.5% 0.92
Debt / Equity 100.00% C 1.15 460 788 58.41% 28% 0.81
D 1.12 600 1125 53.33% 21% 0.79
Cost of Equity E 1.25 450 900 50.00% 21% 0.90
Risk Free Rate 2.33% Median 1.23 53.33% 0.90
Equity Risk Premium 8.00%
Levered Beta 1.62
Cost of Equity 15.30%

Cost of Debt
Cost of Debt 5.00%
Tax Rate 19.0%
After Tax Cost of Debt 4.05%

WACC 9.68%

This file is for educational purposes only.

Veristrat Infotech Ltd.
https://www.veristrat.com/
Veristrat Inc.®. All rights reserved.