Skip to content
DeepViews
VALUATION

CAC WACC: 11.49% for Camden National Corporation

Current inputs imply a 8.49% cost of equity and a 21.60% 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

Camden National Corporation Common Stock (CAC) WACC Results
Weighted Average Cost of Capital
11.49%
Cost of Equity
8.49%
Risk-Free Rate5.22%
Beta0.66
Market Risk Premium4.23%
Cost of Debt
17.06%
Pre-Tax Cost of Debt21.60%
Tax Rate21.00%
Tax Shield4.54%
Capital Structure
Equity: 65.06%($946.74M)
Debt: 34.94%($508.39M)
Equity Component
5.52%
65.06% × 8.49%
Debt Component
5.96%
34.94% × 17.06%

Camden National Corporation (CAC) WACC in context

Camden National Corporation (CAC) currently screens with an estimated WACC of 11.49%. That blends a 8.49% cost of equity, a 21.60% pre-tax cost of debt, and a 65.06% equity weight into the discount rate you would typically use in a DCF model.

falls into a common range for established public companies and is a practical DCF starting point.

What CAC WACC implies

A 11.49% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates CAC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.66 and equity accounts for 65.06% 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.