The WACC of Ethan Allen Interiors Inc (ETH) is 7.4%.
| Range | Selected | |
| Cost of equity | 8.10% - 11.00% | 9.55% |
| Tax rate | 28.40% - 33.30% | 30.85% |
| Cost of debt | 4.00% - 11.60% | 7.80% |
| WACC | 5.5% - 9.3% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 1.16 | 1.29 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.10% | 11.00% |
| Tax rate | 28.40% | 33.30% |
| Debt/Equity ratio | 1 | 1 |
| Cost of debt | 4.00% | 11.60% |
| After-tax WACC | 5.5% | 9.3% |
| Selected WACC | 7.4% | |
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 ETH:
cost_of_equity (9.55%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (1.16) + 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.