CyrusOne Inc (CONE) WACC Analysis

As of May 29, 2025, CyrusOne Inc (CONE) carries a Weighted Average Cost of Capital (WACC) of 7.0%. WACC reflects the blended rate CyrusOne Inc must pay to both equity and debt holders.

Within that, the cost of equity is 5.4%, the cost of debt is 4.0%, and the effective tax rate is 9.7%.

Breakdown of WACC Components

• Long-term bond rate: 3.2% – 3.7%
• Equity market risk premium: 4.2% – 5.2%
• Adjusted beta: 0.54 – 0.62
• Additional risk adjustment: 0.0% – 0.5%
• Debt-to-equity ratio: 0.31

What It Means for Investors

With a selected WACC of 7.0%, CyrusOne Inc must ensure any new investment returns exceed this threshold to generate shareholder value. This level reflects an attractive low cost of capital.