The WACC of Ashford Hospitality Trust Inc (AHT) is 16.8%.
| Range | Selected | |
| Cost of equity | 116.60% - 180.80% | 148.70% |
| Tax rate | 1.10% - 1.80% | 1.45% |
| Cost of debt | 7.00% - 23.90% | 15.45% |
| WACC | 8.2% - 25.3% | 16.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 24.5 | 31.41 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 116.60% | 180.80% |
| Tax rate | 1.10% | 1.80% |
| Debt/Equity ratio | 81.99 | 81.99 |
| Cost of debt | 7.00% | 23.90% |
| After-tax WACC | 8.2% | 25.3% |
| Selected WACC | 16.8% | |
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 (148.70%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (24.5) + 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.