Skip to content
DeepViews
VALUATION

WSBK WACC: 9.45% for Winchester Bancorp, Inc. Common Stock

Current inputs imply a 9.45% cost of equity and a 5.00% 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

Winchester Bancorp, Inc. Common Stock Common Stock (WSBK) WACC Results
Weighted Average Cost of Capital
9.45%
Cost of Equity
9.45%
Risk-Free Rate5.22%
Beta1.00
Market Risk Premium4.23%
Cost of Debt
3.95%
Pre-Tax Cost of Debt5.00%
Tax Rate21.00%
Tax Shield1.05%
Capital Structure
Equity: 100.00%($115.77M)
Debt: 0.00%($0.00M)
Equity Component
9.45%
100.00% × 9.45%
Debt Component
0.00%
0.00% × 3.95%

Winchester Bancorp, Inc. Common Stock (WSBK) WACC in context

Winchester Bancorp, Inc. Common Stock (WSBK) currently screens with an estimated WACC of 9.45%. That blends a 9.45% cost of equity, a 5.00% pre-tax cost of debt, and a 100.00% 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 WSBK WACC implies

A 9.45% discount rate falls into a common range for established public companies and is a practical DCF starting point.

How this page calculates WSBK

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 100.00% 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.