ADNT
Adient PLC
Price:  
13.77 
USD
Volume:  
1,745,380.00
Ireland | Auto Components
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Adient WACC - Weighted Average Cost of Capital

The WACC of Adient PLC (ADNT) is 6.2%.

The Cost of Equity of Adient PLC (ADNT) is 10.85%.
The Cost of Debt of Adient PLC (ADNT) is 5.00%.

Range Selected
Cost of equity 9.10% - 12.60% 10.85%
Tax rate 15.70% - 20.00% 17.85%
Cost of debt 5.00% - 5.00% 5.00%
WACC 5.7% - 6.6% 6.2%
WACC

Adient WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 1.15 1.38
Additional risk adjustments 0.0% 0.5%
Cost of equity 9.10% 12.60%
Tax rate 15.70% 20.00%
Debt/Equity ratio 2.25 2.25
Cost of debt 5.00% 5.00%
After-tax WACC 5.7% 6.6%
Selected WACC 6.2%

Adient's CAPM model and how its cost of Equity is calculated

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 Adient:

cost_of_equity (10.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.15) + 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.