HES
Hess Corp
Price:  
132.31 
USD
Volume:  
1,729,571.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Hess WACC - Weighted Average Cost of Capital

The WACC of Hess Corp (HES) is 7.7%.

The Cost of Equity of Hess Corp (HES) is 8.65%.
The Cost of Debt of Hess Corp (HES) is 4.95%.

Range Selected
Cost of equity 7.50% - 9.80% 8.65%
Tax rate 28.80% - 30.20% 29.50%
Cost of debt 4.60% - 5.30% 4.95%
WACC 6.8% - 8.7% 7.7%
WACC

Hess WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.79 0.88
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.50% 9.80%
Tax rate 28.80% 30.20%
Debt/Equity ratio 0.21 0.21
Cost of debt 4.60% 5.30%
After-tax WACC 6.8% 8.7%
Selected WACC 7.7%

Hess's CAPM model and how its cost of Equity is calculated

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 Hess:

cost_of_equity (8.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.79) + 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.