The WACC of Computer Services Inc (CSVI) is 6.9%.
| Range | Selected | |
| Cost of equity | 8.80% - 12.20% | 10.50% |
| Tax rate | 22.10% - 23.00% | 22.55% |
| Cost of debt | 4.00% - 4.50% | 4.25% |
| WACC | 5.9% - 7.8% | 6.9% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.32 | 1.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.80% | 12.20% |
| Tax rate | 22.10% | 23.00% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 4.50% |
| After-tax WACC | 5.9% | 7.8% |
| Selected WACC | 6.9% | |
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 CSVI:
cost_of_equity (10.50%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (1.32) + 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.