The WACC of Hims Co Ltd (238490.KQ) is 9.0%.
| Range | Selected | |
| Cost of equity | 7.60% - 10.10% | 8.85% |
| Tax rate | 20.10% - 32.50% | 26.30% |
| Cost of debt | 10.70% - 20.10% | 15.40% |
| WACC | 7.7% - 10.3% | 9.0% |
| Category | Low | High |
| Long-term bond rate | 3.1% | 3.6% |
| Equity market risk premium | 5.8% | 6.8% |
| Adjusted beta | 0.78 | 0.89 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.60% | 10.10% |
| Tax rate | 20.10% | 32.50% |
| Debt/Equity ratio | 0.06 | 0.06 |
| Cost of debt | 10.70% | 20.10% |
| After-tax WACC | 7.7% | 10.3% |
| Selected WACC | 9.0% | |
The Cost of Equity reflects the return a company needs to deliver to shareholders to justify the risk of investing in its shares. It’s computed using the Capital Asset Pricing Model (CAPM), which blends the risk-free rate, the stock’s beta, and the market risk premium.
This method evaluates the stock’s risk compared to a safe investment and the market’s overall volatility.
Here’s how we figure out the cost of equity for 238490.KQ:
cost_of_equity (8.85%) = risk_free_rate (3.35%) + equity_risk_premium (6.30%) * adjusted_beta (0.78) + risk_adjustments (0.25%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.