WORKED DEFAULT
Check the calculation with the default inputs
With $750 million equity, $250 million debt, 12% equity cost, 6% debt cost, and 25% tax, the equity contribution is 9%, debt contribution is 1.125%, and WACC is 10.125%.
- Equity weight × equity cost75% × 12% = 9.000%
- Debt weight × after-tax debt cost25% × 4.5% = 1.125%
- Add weighted components10.125% WACC