You are on page 1of 3

WACC calculator

Content
WACC

NOTES:
This Weighted Average Cost of Capital (WACC) tool by Bolortseren Boldtseren is an Excel template.
Blue: Inputs, or any hard-coded data
Black: Calculations,or formulas
WACC calculator
Cost of Equity
Risk-free rate 5.00%
Beta 1.20
Market return 14.50%
Cost of Equity 16.40%
Cost of Debt
Rate 10.00%
Tax-Rate 12.00%
Cost of Debt 8.80%
Amont of Equity
Shares 13.00
Price 10.00
Value 130.00
Amont of Debt
Book value 66.00
Adjustment 1.20
Value 79.20
Total Capital 209.20
WACC 13.52%
Cover

You might also like