The WACC of Federal Home Loan Mortgage Corp (FMCC) is 7.9%.
| Range | Selected | |
| Cost of equity | 50.50% - 157.70% | 104.10% |
| Tax rate | 20.00% - 20.20% | 20.10% |
| Cost of debt | 4.00% - 15.60% | 9.80% |
| WACC | 3.3% - 12.6% | 7.9% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 10.13 | 27.3 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 50.50% | 157.70% |
| Tax rate | 20.00% | 20.20% |
| Debt/Equity ratio | 931.15 | 931.15 |
| Cost of debt | 4.00% | 15.60% |
| After-tax WACC | 3.3% | 12.6% |
| Selected WACC | 7.9% | |
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 FMCC:
cost_of_equity (104.10%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (10.13) + 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.