Skip to content

Upbound Group, Inc. Common Stock (UPBD) — WACC Analysis

WACC Breakdown

Upbound Group, Inc. Common Stock (UPBD) has a weighted average cost of capital (WACC) of 9.4%. The cost of equity is 10.1%, derived from a beta of 1.22 and a risk-free rate of 5.2%. The after-tax cost of debt is 8.7%. The capital structure is 47.6% equity and 52.4% debt.

Interpretation

A WACC of 9.4% is moderate, reflecting the market's balanced risk assessment of Upbound Group, Inc. Common Stock.

Investors can compare UPBD's WACC of 9.4% against industry peers to gauge its relative financing costs. A beta of 1.22 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

UPBD WACC: 9.36% for Upbound Group, Inc. Common Stock

Current inputs imply a 10.07% cost of equity and a 11.03% 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

Upbound Group, Inc. Common Stock Common Stock (UPBD) WACC Results
Weighted Average Cost of Capital
9.36%
Cost of Equity
10.07%
Risk-Free Rate5.22%
Beta1.22
Market Risk Premium4.23%
Cost of Debt
8.72%
Pre-Tax Cost of Debt11.03%
Tax Rate21.00%
Tax Shield2.32%
Capital Structure
Equity: 47.60%($897.81M)
Debt: 52.40%($988.44M)
Equity Component
4.79%
47.60% × 10.07%
Debt Component
4.57%
52.40% × 8.72%

Upbound Group, Inc. Common Stock (UPBD) WACC in context

Upbound Group, Inc. Common Stock (UPBD) currently screens with an estimated WACC of 9.36%. That blends a 10.07% cost of equity, a 11.03% pre-tax cost of debt, and a 47.60% 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 UPBD WACC implies

A 9.36% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates UPBD

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.22 and equity accounts for 47.60% 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.