The WACC of Celsius Holdings Inc (CELH) is 160.1%.
| Range | Selected | |
| Cost of equity | 5.10% - 6.90% | 6.00% |
| Tax rate | 22.50% - 23.90% | 23.20% |
| Cost of debt | 5.60% - 5,455.70% | 2,730.65% |
| WACC | 5.0% - 315.2% | 160.1% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.26 | 0.36 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 5.10% | 6.90% |
| Tax rate | 22.50% | 23.90% |
| Debt/Equity ratio | 0.08 | 0.08 |
| Cost of debt | 5.60% | 5,455.70% |
| After-tax WACC | 5.0% | 315.2% |
| Selected WACC | 160.1% | |
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 CELH:
cost_of_equity (6.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.26) + 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.