EFOI
Energy Focus Inc
Price:  
2.05 
USD
Volume:  
23,060.00
United States | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EFOI WACC - Weighted Average Cost of Capital

The WACC of Energy Focus Inc (EFOI) is 7.0%.

The Cost of Equity of Energy Focus Inc (EFOI) is 6.80%.
The Cost of Debt of Energy Focus Inc (EFOI) is 7.20%.

Range Selected
Cost of equity 5.50% - 8.10% 6.80%
Tax rate -% - 0.10% 0.05%
Cost of debt 7.00% - 7.40% 7.20%
WACC 6.3% - 7.8% 7.0%
WACC

EFOI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.36 0.58
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.50% 8.10%
Tax rate -% 0.10%
Debt/Equity ratio 1 1
Cost of debt 7.00% 7.40%
After-tax WACC 6.3% 7.8%
Selected WACC 7.0%

EFOI's CAPM model and how its cost of Equity is calculated

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 EFOI:

cost_of_equity (6.80%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.36) + 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.