Skip to content
DeepViews
VALUATION

WSBC WACC: 12.87% for WesBanco Inc

Current inputs imply a 8.86% cost of equity and a 26.58% 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

WesBanco Inc Common Stock (WSBC) WACC Results
Weighted Average Cost of Capital
12.87%
Cost of Equity
8.86%
Risk-Free Rate5.22%
Beta0.79
Market Risk Premium4.23%
Cost of Debt
21.00%
Pre-Tax Cost of Debt26.58%
Tax Rate21.00%
Tax Shield5.58%
Capital Structure
Equity: 66.92%($3535.09M)
Debt: 33.08%($1747.26M)
Equity Component
5.93%
66.92% × 8.86%
Debt Component
6.95%
33.08% × 21.00%

WesBanco Inc (WSBC) WACC in context

WesBanco Inc (WSBC) currently screens with an estimated WACC of 12.87%. That blends a 8.86% cost of equity, a 26.58% pre-tax cost of debt, and a 66.92% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

What WSBC WACC implies

A 12.87% discount rate screens as a relatively high discount rate, which makes valuation more sensitive to execution and capital structure risk.

How this page calculates WSBC

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.79 and equity accounts for 66.92% 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.

WSBC WACC — WesBanco Inc Free WACC Calculator — Weighted Average Cost of Capital | DeepViews