Skip to content

Willamette Valley Vineyards (WVVI) — WACC Analysis

WACC Breakdown

Willamette Valley Vineyards (WVVI) has a weighted average cost of capital (WACC) of 7.5%. The cost of equity is 6.8%, derived from a beta of 0.05 and a risk-free rate of 5.2%. The after-tax cost of debt is 7.9%. The capital structure is 40.0% equity and 60.0% debt.

Interpretation

A WACC of 7.5% suggests that the market views Willamette Valley Vineyards as relatively low-risk, with a lower cost of financing.

Investors can compare WVVI's WACC of 7.5% against industry peers to gauge its relative financing costs. A beta of 0.05 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

WVVI WACC: 7.47% for Willamette Valley Vineyards

Current inputs imply a 6.77% cost of equity and a 7.94% 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

Willamette Valley Vineyards Common Stock (WVVI) WACC Results
Weighted Average Cost of Capital
7.47%
Cost of Equity
6.77%
Risk-Free Rate5.22%
Beta0.05
Market Risk Premium4.23%
Cost of Debt
7.94%
Pre-Tax Cost of Debt7.94%
Tax Rate0.00%
Tax Shield0.00%
Capital Structure
Equity: 40.05%($9.71M)
Debt: 59.95%($14.54M)
Equity Component
2.71%
40.05% × 6.77%
Debt Component
4.76%
59.95% × 7.94%

Willamette Valley Vineyards (WVVI) WACC in context

Willamette Valley Vineyards (WVVI) currently screens with an estimated WACC of 7.47%. That blends a 6.77% cost of equity, a 7.94% pre-tax cost of debt, and a 40.05% 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 WVVI WACC implies

A 7.47% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates WVVI

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.05 and equity accounts for 40.05% 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.

WVVI WACC: 7.47% — Willamette Valley Vineyards Cost of Capital (October 2026) | DeepViews