The WACC of CalAmp Corp (CAMP) is 6.4%.
| Range | Selected | |
| Cost of equity | 175.10% - 570.70% | 372.90% |
| Tax rate | 3.30% - 3.60% | 3.45% |
| Cost of debt | 4.00% - 7.00% | 5.50% |
| WACC | 4.4% - 8.4% | 6.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 37.23 | 101.04 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 175.10% | 570.70% |
| Tax rate | 3.30% | 3.60% |
| Debt/Equity ratio | 345.64 | 345.64 |
| Cost of debt | 4.00% | 7.00% |
| After-tax WACC | 4.4% | 8.4% |
| Selected WACC | 6.4% | |
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 CAMP:
cost_of_equity (372.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (37.23) + 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.