The WACC of Greenidge Generation Holdings Inc (GREE) is 12.4%.
| Range | Selected | |
| Cost of equity | 15.30% - 20.50% | 17.90% |
| Tax rate | 0.20% - 2.60% | 1.40% |
| Cost of debt | 7.00% - 13.80% | 10.40% |
| WACC | 9.4% - 15.5% | 12.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.49 | 2.8 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 15.30% | 20.50% |
| Tax rate | 0.20% | 2.60% |
| Debt/Equity ratio | 2.48 | 2.48 |
| Cost of debt | 7.00% | 13.80% |
| After-tax WACC | 9.4% | 15.5% |
| Selected WACC | 12.4% | |
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 GREE:
cost_of_equity (17.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (2.49) + 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.