ARWD
Arrow Resources Development Inc
Price:  
USD
Volume:  
7,970
United States | Commercial Services & Supplies

ARWD WACC - Weighted Average Cost of Capital

The WACC of Arrow Resources Development Inc (ARWD) is 4.3%.

The Cost of Equity of Arrow Resources Development Inc (ARWD) is 2006.2%.
The Cost of Debt of Arrow Resources Development Inc (ARWD) is 5%.

RangeSelected
Cost of equity4.4% - 4008.0%2006.2%
Tax rate26.2% - 27.0%26.6%
Cost of debt5.0% - 5.0%5%
WACC3.7% - 5.0%4.3%
WACC

ARWD WACC calculation

CategoryLowHigh
Long-term bond rate3.9%4.4%
Equity market risk premium4.6%5.6%
Adjusted beta0.12714.85
Additional risk adjustments0.0%0.5%
Cost of equity4.4%4008.0%
Tax rate26.2%27.0%
Debt/Equity ratio
3073.433073.43
Cost of debt5.0%5.0%
After-tax WACC3.7%5.0%
Selected WACC4.3%

ARWD WACC - Detailed calculations of Beta

LowHigh
Unlevered beta0.030.72
Relevered beta-0.311066.45
Adjusted relevered beta0.12714.85

ARWD'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 ARWD:

cost_of_equity (2,006.20%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.12) + 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.