The WACC of Hepion Pharmaceuticals Inc (HEPA) is 7.0%.
| Range | Selected | |
| Cost of equity | 14.80% - 25.00% | 19.90% |
| Tax rate | 0.60% - 3.10% | 1.85% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 6.3% - 7.6% | 7.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.37 | 3.6 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 14.80% | 25.00% |
| Tax rate | 0.60% | 3.10% |
| Debt/Equity ratio | 6.22 | 6.22 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 6.3% | 7.6% |
| Selected WACC | 7.0% | |
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 HEPA:
cost_of_equity (19.90%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (2.37) + 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.