Scribd
Upload
45 views

Weighted Average Cost of Capital (WACC) Calculator: Strictly Confidential

Uploaded by

vyasmusic
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
45 views

Weighted Average Cost of Capital (WACC) Calculator: Strictly Confidential

Uploaded by

vyasmusic
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

Weighted Average Cost of Capital (WACC) Calculator Strictly Confidential

Notes
This Excel model is for educational purposes only and should not be used for any other reason.
All content is Copyright material of CFI Education Inc.
https://corporatefinanceinstitute.com/

© 2019 CFI Education Inc.


All rights reserved.  The contents of this publication, including but not limited to all written material, content layout, images, formulas, and code, are protected under international copyright and trademark laws.  
No part of this publication may be modified, manipulated, reproduced, distributed, or transmitted in any form by any means, including photocopying, recording, or other electronic or mechanical methods,
© Corporate Finance Institute®. All rights reserved.

WACC Calculator

WACC Calculation Comparabl


Capital Structure Company
Debt to Total Capitalization 23.37% FIRSTSOURCE S
Equity to Total Capitalization 76.63% Median
Debt / Equity 30.50%

Cost of Equity
Risk Free Rate 3.00%
Equity Risk Premium 13.00%
Levered Beta 1.45
Cost of Equity 21.89%

Cost of Debt
Cost of Debt 9.85%
Tax Rate 13.83%
After Tax Cost of Debt 8.49%

WACC 18.76%

This file is for educational purposes only. E&OE

Corporate Finance Institute®


https://corporatefinanceinstitute.com/
Comparable Companies Unlevered Beta
Levered Beta Debt Equity Debt/Equity Tax Rate Unlevered Beta
1.4 843.3 2765.4 0.3 0.2 1.2
1.4 0.3 1.2

You might also like