The WACC of CLARIVATE PLC (CLVT) is 11.6%.
| Range | Selected | |
| Cost of equity | 8.70% - 11.30% | 10.00% |
| Tax rate | 2.10% - 3.70% | 2.90% |
| Cost of debt | 5.20% - 20.90% | 13.05% |
| WACC | 6.5% - 16.6% | 11.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.05 | 1.14 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.70% | 11.30% |
| Tax rate | 2.10% | 3.70% |
| Debt/Equity ratio | 1.53 | 1.53 |
| Cost of debt | 5.20% | 20.90% |
| After-tax WACC | 6.5% | 16.6% |
| Selected WACC | 11.6% | |
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 CLVT:
cost_of_equity (10.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.05) + 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.