Skip to content

Wabash National Corp. (WNC) — WACC Analysis

WACC Breakdown

Wabash National Corp. (WNC) has a weighted average cost of capital (WACC) of 7.2%. The cost of equity is 9.7%, derived from a beta of 1.10 and a risk-free rate of 5.2%. The after-tax cost of debt is 4.5%. The capital structure is 51.9% equity and 48.1% debt.

Interpretation

A WACC of 7.2% suggests that the market views Wabash National Corp. as relatively low-risk, with a lower cost of financing.

Investors can compare WNC's WACC of 7.2% against industry peers to gauge its relative financing costs. A beta of 1.10 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

WNC WACC: 7.22% for Wabash National Corp.

Current inputs imply a 9.73% cost of equity and a 4.51% 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

Wabash National Corp. Common Stock (WNC) WACC Results
Weighted Average Cost of Capital
7.22%
Cost of Equity
9.73%
Risk-Free Rate5.22%
Beta1.10
Market Risk Premium4.23%
Cost of Debt
4.51%
Pre-Tax Cost of Debt4.51%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 51.86%($536.51M)
Debt: 48.14%($498.04M)
Equity Component
5.05%
51.86% × 9.73%
Debt Component
2.17%
48.14% × 4.51%

Wabash National Corp. (WNC) WACC in context

Wabash National Corp. (WNC) currently screens with an estimated WACC of 7.22%. That blends a 9.73% cost of equity, a 4.51% pre-tax cost of debt, and a 51.86% 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 WNC WACC implies

A 7.22% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates WNC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 1.10 and equity accounts for 51.86% 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.