The WACC of H2O Innovation Inc (HEO.V) is 7.3%.
| Range | Selected | |
| Cost of equity | 6.60% - 8.70% | 7.65% |
| Tax rate | 18.90% - 28.50% | 23.70% |
| Cost of debt | 4.30% - 8.10% | 6.20% |
| WACC | 6.2% - 8.3% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.7% | 5.7% |
| Adjusted beta | 0.72 | 0.79 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.60% | 8.70% |
| Tax rate | 18.90% | 28.50% |
| Debt/Equity ratio | 0.15 | 0.15 |
| Cost of debt | 4.30% | 8.10% |
| After-tax WACC | 6.2% | 8.3% |
| Selected WACC | 7.3% | |
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 HEO.V:
cost_of_equity (7.65%) = risk_free_rate (3.45%) + equity_risk_premium (5.20%) * adjusted_beta (0.72) + 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.