The WACC of CBL & Associates Properties Inc (CBLAQ) is 7.3%.
| Range | Selected | |
| Cost of equity | 38.00% - 54.60% | 46.30% |
| Tax rate | 2.10% - 2.60% | 2.35% |
| Cost of debt | 4.60% - 8.00% | 6.30% |
| WACC | 5.4% - 9.1% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 8.23 | 9.62 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 38.00% | 54.60% |
| Tax rate | 2.10% | 2.60% |
| Debt/Equity ratio | 34.64 | 34.64 |
| Cost of debt | 4.60% | 8.00% |
| After-tax WACC | 5.4% | 9.1% |
| Selected WACC | 7.3% | |
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 CBLAQ:
cost_of_equity (46.30%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (8.23) + 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.