Skip to content

Entegris Inc (ENTG) — WACC Analysis

WACC Breakdown

Entegris Inc (ENTG) has a weighted average cost of capital (WACC) of 11.3%. The cost of equity is 12.5%, derived from a beta of 2.18 and a risk-free rate of 5.0%. The after-tax cost of debt is 4.4%. The capital structure is 85.0% equity and 15.0% debt.

Interpretation

A WACC of 11.3% is moderate, reflecting the market's balanced risk assessment of Entegris Inc.

Investors can compare ENTG's WACC of 11.3% against industry peers to gauge its relative financing costs. A beta of 2.18 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

ENTG WACC: 11.32% for Entegris Inc

Current inputs imply a 12.53% cost of equity and a 5.61% 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

Entegris Inc Common Stock (ENTG) WACC Results
Weighted Average Cost of Capital
11.32%
Cost of Equity
12.53%
Risk-Free Rate4.97%
Beta2.18
Market Risk Premium4.23%
Cost of Debt
4.43%
Pre-Tax Cost of Debt5.61%
Tax Rate21.00%
Tax Shield1.18%
Capital Structure
Equity: 85.03%($19.64B)
Debt: 14.97%($3456.00M)
Equity Component
10.65%
85.03% × 12.53%
Debt Component
0.66%
14.97% × 4.43%

Entegris Inc (ENTG) WACC in context

Entegris Inc (ENTG) currently screens with an estimated WACC of 11.32%. That blends a 12.53% cost of equity, a 5.61% pre-tax cost of debt, and a 85.03% 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 ENTG WACC implies

A 11.32% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates ENTG

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 2.18 and equity accounts for 85.03% 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.