The WACC of Federal Agricultural Mortgage Corp (AGM) is 11.3%.
| Range | Selected | |
| Cost of equity | 9.20% - 20.80% | 15.00% |
| Tax rate | 20.50% - 21.00% | 20.75% |
| Cost of debt | 4.00% - 23.90% | 13.95% |
| WACC | 3.6% - 19.0% | 11.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.17 | 2.85 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 20.80% |
| Tax rate | 20.50% | 21.00% |
| Debt/Equity ratio | 13.81 | 13.81 |
| Cost of debt | 4.00% | 23.90% |
| After-tax WACC | 3.6% | 19.0% |
| Selected WACC | 11.3% | |
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 AGM:
cost_of_equity (15.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.17) + 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.