CLSK
CleanSpark Inc
Price:  
8.68 
USD
Volume:  
32,027,996.00
United States | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CLSK WACC - Weighted Average Cost of Capital

The WACC of CleanSpark Inc (CLSK) is 8.1%.

The Cost of Equity of CleanSpark Inc (CLSK) is 7.80%.
The Cost of Debt of CleanSpark Inc (CLSK) is 25.15%.

Range Selected
Cost of equity 6.50% - 9.10% 7.80%
Tax rate 26.20% - 27.00% 26.60%
Cost of debt 7.00% - 43.30% 25.15%
WACC 6.4% - 9.7% 8.1%
WACC

CLSK WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.57 0.76
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.50% 9.10%
Tax rate 26.20% 27.00%
Debt/Equity ratio 0.03 0.03
Cost of debt 7.00% 43.30%
After-tax WACC 6.4% 9.7%
Selected WACC 8.1%

CLSK'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 CLSK:

cost_of_equity (7.80%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.57) + 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.