Skip to content
DeepViews
VALUATION

UBSI WACC: 9.91% for United Bankshares Inc

Current inputs imply a 8.74% cost of equity and a 71.05% 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

United Bankshares Inc Common Stock (UBSI) WACC Results
Weighted Average Cost of Capital
9.91%
Cost of Equity
8.74%
Risk-Free Rate5.05%
Beta0.81
Market Risk Premium4.23%
Cost of Debt
56.13%
Pre-Tax Cost of Debt71.05%
Tax Rate21.00%
Tax Shield14.92%
Capital Structure
Equity: 97.54%($6633.00M)
Debt: 2.46%($167.00M)
Equity Component
8.53%
97.54% × 8.74%
Debt Component
1.38%
2.46% × 56.13%

United Bankshares Inc (UBSI) WACC in context

United Bankshares Inc (UBSI) currently screens with an estimated WACC of 9.91%. That blends a 8.74% cost of equity, a 71.05% pre-tax cost of debt, and a 97.54% 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 UBSI WACC implies

A 9.91% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates UBSI

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.81 and equity accounts for 97.54% 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.