BetaValuation

WACC Calculator

Compute a blended discount rate from CAPM-based cost of equity and after-tax cost of debt. Useful as a direct input into DCF valuation.

Rate inputs

Risk-free rate (%)Equity risk premium (%)

Beta

Levered beta (βL)

Debt & capital structure

Tax rate (%)Pre-tax cost of debt (%)

D/(D+E) — leverage (%)

Results

WACC

7.27%

Cost of equity (Ke)

9.05%

After-tax cost of debt (Kd)

3.96%

E/(D+E)65.0%

D/(D+E)35.0%

WACC7.27%