Skip to content
DeepViews
VALUATION

ALRS WACC: 12.35% for Alerus Financial Corporation Common Stock

Current inputs imply a 8.83% cost of equity and a 24.17% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Alerus Financial Corporation Common Stock Common Stock (ALRS) WACC Results
Weighted Average Cost of Capital
12.35%
Cost of Equity
8.83%
Risk-Free Rate5.22%
Beta0.78
Market Risk Premium4.23%
Cost of Debt
19.09%
Pre-Tax Cost of Debt24.17%
Tax Rate21.00%
Tax Shield5.08%
Capital Structure
Equity: 65.70%($774.25M)
Debt: 34.30%($404.24M)
Equity Component
5.80%
65.70% × 8.83%
Debt Component
6.55%
34.30% × 19.09%

Alerus Financial Corporation Common Stock (ALRS) WACC in context

Alerus Financial Corporation Common Stock (ALRS) currently screens with an estimated WACC of 12.35%. That blends a 8.83% cost of equity, a 24.17% pre-tax cost of debt, and a 65.70% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What ALRS WACC implies

A 12.35% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates ALRS

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.78 and equity accounts for 65.70% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.

ALRS WACC — Alerus Financial Corporation Common Stock Free WACC Calculator — Weighted Average Cost of Capital | DeepViews