The WACC of GWG Holdings Inc (GWGH) is 5.7%.
| Range | Selected | |
| Cost of equity | 39.60% - 80.70% | 60.15% |
| Tax rate | 15.30% - 30.50% | 22.90% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 5.4% - 6.0% | 5.7% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 8.6 | 14.61 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 39.60% | 80.70% |
| Tax rate | 15.30% | 30.50% |
| Debt/Equity ratio | 29.86 | 29.86 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 5.4% | 6.0% |
| Selected WACC | 5.7% | |
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 GWGH:
cost_of_equity (60.15%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (8.6) + 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.