Skip to content

Rent the Runway, Inc. Class A Common Stock (RENT) — WACC Analysis

WACC Breakdown

Rent the Runway, Inc. Class A Common Stock (RENT) has a weighted average cost of capital (WACC) of 4.0%. The cost of equity is 9.2%, derived from a beta of 1.00 and a risk-free rate of 5.0%. The after-tax cost of debt is 1.6%. The capital structure is 29.4% equity and 70.6% debt.

Interpretation

A WACC of 4.0% suggests that the market views Rent the Runway, Inc. Class A Common Stock as relatively low-risk, with a lower cost of financing.

Investors can compare RENT's WACC of 4.0% against industry peers to gauge its relative financing costs. A beta of 1.00 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

RENT WACC: 4.00% for Rent the Runway, Inc. Class A Common Stock

Current inputs imply a 9.19% 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

Rent the Runway, Inc. Class A Common Stock Common Stock (RENT) WACC Results
Weighted Average Cost of Capital
4.00%
Cost of Equity
9.19%
Risk-Free Rate4.96%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
1.58%
Pre-Tax Cost of Debt2.00%
Tax Rate21.00%
Tax Shield0.42%
Capital Structure
Equity: 29.37%($65.48M)
Debt: 70.63%($157.50M)
Equity Component
2.70%
29.37% × 9.19%
Debt Component
1.12%
70.63% × 1.58%

Rent the Runway, Inc. Class A Common Stock (RENT) WACC in context

Rent the Runway, Inc. Class A Common Stock (RENT) currently screens with an estimated WACC of 4.00%. That blends a 9.19% cost of equity, a 2.00% pre-tax cost of debt, and a 29.37% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What RENT WACC implies

A 4.00% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates RENT

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.00 and equity accounts for 29.37% 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.

RENT Company Analysis

Review profitability, valuation multiples, filings, and business context.

RENT DCF Valuation

Carry the same discount-rate assumptions into a full DCF model.

Compare against peers

Put the valuation and cost of capital into a peer context.

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.