The WACC of WCH Inc (CNDL) is 5.9%.
| Range | Selected | |
| Cost of equity | 5.00% - 226,788.30% | 113,396.65% |
| Tax rate | 26.20% - 27.00% | 26.60% |
| Cost of debt | 7.00% - 9.10% | 8.05% |
| WACC | 5.2% - 6.7% | 5.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | -45033.99 | 3504.64 |
| Additional risk adjustments | 207157.5% | 207158.0% |
| Cost of equity | 5.00% | 226,788.30% |
| Tax rate | 26.20% | 27.00% |
| Debt/Equity ratio | 6.52624585e+06 | 6.52624585e+06 |
| Cost of debt | 7.00% | 9.10% |
| After-tax WACC | 5.2% | 6.7% |
| Selected WACC | 5.9% | |
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 CNDL:
cost_of_equity (113,396.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (-45033.99) + risk_adjustments (207,157.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.