ES
Eversource Energy
Price:  
56.80 
USD
Volume:  
1,506,220.00
United States | Electric Utilities
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ES WACC - Weighted Average Cost of Capital

The WACC of Eversource Energy (ES) is 5.1%.

The Cost of Equity of Eversource Energy (ES) is 7.55%.
The Cost of Debt of Eversource Energy (ES) is 4.30%.

Range Selected
Cost of equity 6.30% - 8.80% 7.55%
Tax rate 22.60% - 23.50% 23.05%
Cost of debt 4.00% - 4.60% 4.30%
WACC 4.5% - 5.8% 5.1%
WACC

ES WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.52 0.7
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 8.80%
Tax rate 22.60% 23.50%
Debt/Equity ratio 1.32 1.32
Cost of debt 4.00% 4.60%
After-tax WACC 4.5% 5.8%
Selected WACC 5.1%