Skip to content
DeepViews
VALUATION

FFIN WACC: 8.78% for First Financial Bankshares Inc

Current inputs imply a 8.79% cost of equity and a 8.69% 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

First Financial Bankshares Inc Common Stock (FFIN) WACC Results
Weighted Average Cost of Capital
8.78%
Cost of Equity
8.79%
Risk-Free Rate4.98%
Beta0.85
Market Risk Premium4.23%
Cost of Debt
6.86%
Pre-Tax Cost of Debt8.69%
Tax Rate21.00%
Tax Shield1.82%
Capital Structure
Equity: 99.51%($4409.47M)
Debt: 0.49%($21.83M)
Equity Component
8.74%
99.51% × 8.79%
Debt Component
0.03%
0.49% × 6.86%

First Financial Bankshares Inc (FFIN) WACC in context

First Financial Bankshares Inc (FFIN) currently screens with an estimated WACC of 8.78%. That blends a 8.79% cost of equity, a 8.69% pre-tax cost of debt, and a 99.51% 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 FFIN WACC implies

A 8.78% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates FFIN

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.85 and equity accounts for 99.51% 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.