The WACC of Ashford Hospitality Trust Inc (AHT) is 15.3%.
| Range | Selected | |
| Cost of equity | 8.10% - 18.10% | 13.10% |
| Tax rate | 1.10% - 1.80% | 1.45% |
| Cost of debt | 7.40% - 23.90% | 15.65% |
| WACC | 7.3% - 23.4% | 15.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.91 | 2.37 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 18.10% |
| Tax rate | 1.10% | 1.80% |
| Debt/Equity ratio | 234.08 | 234.08 |
| Cost of debt | 7.40% | 23.90% |
| After-tax WACC | 7.3% | 23.4% |
| Selected WACC | 15.3% | |
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 AHT:
cost_of_equity (13.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.91) + 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.