Cost of Capital Components
Capital Structure Components
WACC
Expected
Pre-Tax
PREFF
Return of Risk Free
Debt
Bond
Short-Term Long-Term ERD
Beta
Market
Rate Tax Rate
Cost
Rating
Equity Debt
Debt EQUITY Total Capital
COMML &RES BLDG EQUIP
ACUITY BRANDS INC
1.20
10.18%
1.59% 23.44% 2.46%
6,638.60
20.40
545.60
7,204.6
11.10%
GENERAL ELECTRIC CO
1.15
10.61%
1.49% 0.34% 4.00%
113,141.10
5,459.00
60,377.00 6.00 178,983.1
8.50%
EATON CORP PLC
1.20
10.61%
1.49% 26.66%
2.33%
59,515.00
544.00
8,863.00
68,922.0
10.9%
WOLFSPEED INC
1.09
9.41%
1.68% 0.00% 2.20%
12,408.20
5.40
829.40
13,243.0
9.6%