Skip to content

Centuri Holdings, Inc. (CTRI) — WACC Analysis

WACC Breakdown

Centuri Holdings, Inc. (CTRI) has a weighted average cost of capital (WACC) of 8.1%. The cost of equity is 10.4%, derived from a beta of 1.32 and a risk-free rate of 5.2%. The after-tax cost of debt is 1.6%. The capital structure is 74.6% equity and 25.4% debt.

Interpretation

A WACC of 8.1% is moderate, reflecting the market's balanced risk assessment of Centuri Holdings, Inc..

Investors can compare CTRI's WACC of 8.1% against industry peers to gauge its relative financing costs. A beta of 1.32 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

CTRI WACC: 8.13% for Centuri Holdings, Inc.

Current inputs imply a 10.35% cost of equity and a 2.00% 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

Centuri Holdings, Inc. Common Stock (CTRI) WACC Results
Weighted Average Cost of Capital
8.13%
Cost of Equity
10.35%
Risk-Free Rate5.22%
Beta1.32
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 74.62%($2110.13M)
Debt: 25.38%($717.74M)
Equity Component
7.72%
74.62% × 10.35%
Debt Component
0.40%
25.38% × 1.58%

Centuri Holdings, Inc. (CTRI) WACC in context

Centuri Holdings, Inc. (CTRI) currently screens with an estimated WACC of 8.13%. That blends a 10.35% cost of equity, a 2.00% pre-tax cost of debt, and a 74.62% 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 CTRI WACC implies

A 8.13% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates CTRI

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.32 and equity accounts for 74.62% 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.