Skip to content

Ingram Micro Holding Corporation (INGM) — WACC Analysis

WACC Breakdown

Ingram Micro Holding Corporation (INGM) has a weighted average cost of capital (WACC) of 8.8%. The cost of equity is 10.2%, derived from a beta of 1.28 and a risk-free rate of 5.2%. The after-tax cost of debt is 6.3%. The capital structure is 62.5% equity and 37.5% debt.

Interpretation

A WACC of 8.8% is moderate, reflecting the market's balanced risk assessment of Ingram Micro Holding Corporation.

Investors can compare INGM's WACC of 8.8% against industry peers to gauge its relative financing costs. A beta of 1.28 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

INGM WACC: 8.75% for Ingram Micro Holding Corporation

Current inputs imply a 10.24% cost of equity and a 7.95% 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

Ingram Micro Holding Corporation Common Stock (INGM) WACC Results
Weighted Average Cost of Capital
8.75%
Cost of Equity
10.24%
Risk-Free Rate5.22%
Beta1.28
Market Risk Premium4.23%
Cost of Debt
6.28%
Pre-Tax Cost of Debt7.95%
Tax Rate21.00%
Tax Shield1.67%
Capital Structure
Equity: 62.48%($6321.41M)
Debt: 37.52%($3795.43M)
Equity Component
6.40%
62.48% × 10.24%
Debt Component
2.36%
37.52% × 6.28%

Ingram Micro Holding Corporation (INGM) WACC in context

Ingram Micro Holding Corporation (INGM) currently screens with an estimated WACC of 8.75%. That blends a 10.24% cost of equity, a 7.95% pre-tax cost of debt, and a 62.48% 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 INGM WACC implies

A 8.75% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates INGM

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.28 and equity accounts for 62.48% 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.