What is the WACC with 80% equity at 12% and 20% debt at 5%, taxed at 25%?
10.35%
With 80% equity costing 12% and 20% debt costing 5% before a 25% tax shield, the weighted average cost of capital is 10.35%.
How it is worked out
Weight each source of capital by its share of the total, then blend the costs. Debt is multiplied by (1 − tax rate) because interest is deductible; equity is not.
(80% × 12%) + (20% × 5% × (1 − 25%)) = 10.35%
The tax shield takes debt's effective cost from 5% to 3.75%.
Open the full WACC calculator to use your own figures.
Similar questions
- 80/20 · 12% / 5% · 21% tax = 10.39%
- 80/20 · 12% / 6% · 21% tax = 10.55%
- 80/20 · 12% / 6% · 25% tax = 10.5%
- 80/20 · 12% / 8% · 21% tax = 10.86%
- 80/20 · 12% / 8% · 25% tax = 10.8%
- 80/20 · 10% / 8% · 21% tax = 9.26%
Questions
- What is the WACC with 80% equity at 12% and 20% debt at 5%, taxed at 25%?
- With 80% equity costing 12% and 20% debt costing 5% before a 25% tax shield, the weighted average cost of capital is 10.35%. (80% × 12%) + (20% × 5% × (1 − 25%)) = 10.35%.
- How is this worked out?
- Weight each source of capital by its share of the total, then blend the costs. Debt is multiplied by (1 − tax rate) because interest is deductible; equity is not.
- Can I use my own figures?
- Yes — the WACC calculator takes any values and shows the full result.