The WACC of Blackstone Mortgage Trust Inc (BXMT) is 13.0%.
| Range | Selected | |
| Cost of equity | 6.30% - 9.20% | 7.75% |
| Tax rate | 0.80% - 1.20% | 1.00% |
| Cost of debt | 4.60% - 23.90% | 14.25% |
| WACC | 4.9% - 21.0% | 13.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.53 | 0.77 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.30% | 9.20% |
| Tax rate | 0.80% | 1.20% |
| Debt/Equity ratio | 4.59 | 4.59 |
| Cost of debt | 4.60% | 23.90% |
| After-tax WACC | 4.9% | 21.0% |
| Selected WACC | 13.0% | |
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 BXMT:
cost_of_equity (7.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.53) + 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.