Coeur D'Alene BancorpCDAB 57 WACC % is 9.52% as of Jun. 27, 2026, which is 6% above its 10-year median of 8.94. GuruFocus rates CDAB with a GF Score™ of 57/100 and a GF Value™ of $16.78 (Fairly Valued). Among 1,543 Banks companies, Coeur D'Alene Bancorp ranks better than 71.68% on this metric.
As of today (2026-06-27), Coeur D'Alene Bancorp's weighted average cost of capital is 9.52%%. Coeur D'Alene Bancorp's ROIC % is 0.00% (calculated using TTM income statement data).
Coeur D'Alene Bancorp earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, Coeur D'Alene Bancorp's weighted average cost of capital is 9.52%%. Coeur D'Alene Bancorp's ROIC % is 0.00% (calculated using TTM income statement data).
Coeur D'Alene Bancorp earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
For the Banks - Regional subindustry, Coeur D'Alene Bancorp's WACC %, along with its competitors' market caps and WACC % data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Coeur D'Alene Bancorp WACC % vs Banks Industry
For the Banks industry and Financial Services sector, Coeur D'Alene Bancorp's WACC % distribution charts can be found below:
* The bar in red indicates where Coeur D'Alene Bancorp's WACC % falls into.
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, Coeur D'Alene Bancorp's market capitalization (E) is $30.388 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year annual average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Dec. 2025, Coeur D'Alene Bancorp's latest one-year annual average Book Value of Debt (D) is $11.3285 Mil.
a) weight of equity = E / (E + D) = 30.388 / (30.388 + 11.3285) = 0.7284
b) weight of debt = D / (E + D) = 11.3285 / (30.388 + 11.3285) = 0.2716
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.376%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. Coeur D'Alene Bancorp's beta is 0.2209.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.376% + 0.2209 * 6% = 5.7014%
3. Cost of Debt:
GuruFocus uses latest annual Interest Expense divided by the latest one-year annual average debt to get the simplified cost of debt.
As of Dec. 2025, Coeur D'Alene Bancorp's interest expense (positive number) was $2.766 Mil. Its total Book Value of Debt (D) is $11.3285 Mil.
Cost of Debt = 2.766 / 11.3285 = 24.4163%.
4. Multiply by one minus annual Tax Rate:
GuruFocus uses the most recent annual Tax Expense divided by the most recent annual Pre-Tax Income to calculate the tax rate. The calculated annual tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated annual Tax Rate = 0.374 / 1.958 = 19.1%.
Coeur D'Alene Bancorp's Weighted Average Cost Of Capital (WACC) for Today is calculated as:
WACC
=
E / (E + D)
*
Cost of Equity
+
D / (E + D)
*
Cost of Debt
*
(1 - Tax Rate)
=
0.7284
*
5.7014%
+
0.2716
*
24.4163%
*
(1 - 19.1%)
=
9.52%
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Coeur D'Alene Bancorp (CDAB) has a WACC % of 9.52% as of Jun. 27, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Coeur D'Alene Bancorp and its competitors. This is near median its historical median of 8.94. Over the past decade, Coeur D'Alene Bancorp's WACC % has ranged from 3.25 to 11.01. According to the industry distribution chart, Coeur D'Alene Bancorp ranks #437 out of 1543 companies in the Banks industry, placing it in the top 28.3%.
Is Coeur D'Alene Bancorp's WACC % too high?
Coeur D'Alene Bancorp's current WACC % of 9.52% is near median its 10-year median of 8.94. Over the past 10 years, this metric has ranged from a low of 3.25 to a high of 11.01. The Banks industry median WACC % is 13.20. Coeur D'Alene Bancorp's value of 9.52% is 27.9% below this industry median. Based on the distribution chart, Coeur D'Alene Bancorp ranks #437 out of 1543 companies in the Banks industry, which is above the industry midpoint. Overall, Coeur D'Alene Bancorp has a GF Score™ of 57/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Coeur D'Alene Bancorp's WACC % compare to IBWC and CNBZ?
According to the Banks industry distribution chart, Coeur D'Alene Bancorp ranks #437 out of 1543 companies for WACC %. This puts Coeur D'Alene Bancorp in the upper half of its industry. The industry median WACC % is 13.20. Coeur D'Alene Bancorp's value of 9.52% is 27.9% below this benchmark. Historically, Coeur D'Alene Bancorp's own WACC % has ranged from 3.25 to 11.01 over the past decade. While the company's 10-year median is 8.94 vs. the industry median of 13.20, Coeur D'Alene Bancorp has consistently been below the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for a Banks company?
The median WACC % among Banks companies is 13.20, based on 1,543 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Coeur D'Alene Bancorp's current WACC % of 9.52% is 27.9% below the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on Coeur D'Alene Bancorp and its competitors. For the Banks industry, the median WACC % is 13.20 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Coeur D'Alene Bancorp's current WACC % is 9.52%, which is near median its own 10-year median of 8.94. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Coeur D'Alene Bancorp stock overvalued right now?
Based on GuruFocus' analysis, Coeur D'Alene Bancorp (CDAB) is currently considered Fairly Valued. The stock's GF Value™ is $16.78, compared to a current price of $16.00 — trading 4.6% below its estimated fair value. The current WACC % is 9.52%, which is near median its 10-year median of 8.94 and 27.9% below the Banks industry median of 13.20. Coeur D'Alene Bancorp's overall GF Score™ is 57/100. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For Coeur D'Alene Bancorp (CDAB), the current WACC % is 9.52% as of Jun. 27, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Coeur D'Alene Bancorp (CDAB) Overvalued in 2026?
Based on GuruFocus' analysis, Coeur D'Alene Bancorp stock appears to be undervalued.
The current stock price of $16.00 is trading 4.6% below its estimated GF Value™ of $16.78.
GuruFocus considers Coeur D'Alene Bancorp to be Fairly Valued.
Key valuation signals for CDAB:
WACC %: 9.52% (near median its 10-year median of 8.94)
GF Value™: $16.78 vs. price of $16.00 (4.6% below fair value)
Industry Position: 27.9% below the Banks median (#437 of 1543)
No single metric tells the full story. See the CDAB stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Coeur D'Alene Bancorp is a holding company for banks. It provides a full range of banking services to its commercial and consumer customers through its four branches serving Coeur d'Alene, Post Falls, Hayden, Kellogg, Idaho, and contiguous areas. It offers Business loans and Personal loans, home loans including consumer loans and construction loans, and also offers e-banking services including online banking, bill pay, mobile banking, and online education.
57GF Score
Get the complete analysis for CDAB
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
CDAB has been successfully added to your 