The WACC of Quantum Medical Transport Inc (DRWN) is 32.7%.
| Range | Selected | |
| Cost of equity | 14,169.80% - 21,782.50% | 17,976.15% |
| Tax rate | 5.10% - 7.30% | 6.20% |
| Cost of debt | 23.90% - 40.50% | 32.20% |
| WACC | 24.7% - 40.7% | 32.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 3079.55 | 3888.86 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14,169.80% | 21,782.50% |
| Tax rate | 5.10% | 7.30% |
| Debt/Equity ratio | 6845.17 | 6845.17 |
| Cost of debt | 23.90% | 40.50% |
| After-tax WACC | 24.7% | 40.7% |
| Selected WACC | 32.7% | |
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 DRWN:
cost_of_equity (17,976.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (3079.55) + 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.