FICO
Fair Isaac Corp
Price:  
1,544.23 
USD
Volume:  
379,804
United States | Software

FICO WACC - Weighted Average Cost of Capital

The WACC of Fair Isaac Corp (FICO) is 8.1%.

The Cost of Equity of Fair Isaac Corp (FICO) is 8.25%.
The Cost of Debt of Fair Isaac Corp (FICO) is 4.95%.

RangeSelected
Cost of equity6.7% - 9.8%8.25%
Tax rate18.9% - 20.4%19.65%
Cost of debt4.9% - 5.0%4.95%
WACC6.6% - 9.5%8.1%
WACC

FICO WACC calculation

CategoryLowHigh
Long-term bond rate3.9%4.4%
Equity market risk premium4.6%5.6%
Adjusted beta0.630.88
Additional risk adjustments0.0%0.5%
Cost of equity6.7%9.8%
Tax rate18.9%20.4%
Debt/Equity ratio
0.050.05
Cost of debt4.9%5.0%
After-tax WACC6.6%9.5%
Selected WACC8.1%

FICO'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 FICO:

cost_of_equity (8.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.63) + 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.