The WACC of Clearwater Paper Corp (CLW) is 7.5%.
| Range | Selected | |
| Cost of equity | 6.40% - 9.10% | 7.75% |
| Tax rate | 24.10% - 26.20% | 25.15% |
| Cost of debt | 7.20% - 12.40% | 9.80% |
| WACC | 5.8% - 9.1% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.55 | 0.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.40% | 9.10% |
| Tax rate | 24.10% | 26.20% |
| Debt/Equity ratio | 1.47 | 1.47 |
| Cost of debt | 7.20% | 12.40% |
| After-tax WACC | 5.8% | 9.1% |
| Selected WACC | 7.5% | |
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 CLW:
cost_of_equity (7.75%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.55) + 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.