HLX WACC - Weighted Average Cost of Capital
The WACC of Helix Energy Solutions Group Inc (HLX) is 8.8%.
| Range | Selected | |
| Cost of equity | 8.9% - 11.6% | 10.25% |
| Tax rate | 26.2% - 27.0% | 26.6% |
| Cost of debt | 5.3% - 6.7% | 6% |
| WACC | 7.7% - 10.0% | 8.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.1 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.9% | 11.6% |
| Tax rate | 26.2% | 27.0% |
| Debt/Equity ratio | 0.32 | 0.32 |
| Cost of debt | 5.3% | 6.7% |
| After-tax WACC | 7.7% | 10.0% |
| Selected WACC | 8.8% | |
| Debt/Equity | Unlevered | |||
| Peers | Company Name | ratio | Beta | beta |
| HLX | Helix Energy Solutions Group Inc | 0.32 | 1.06 | 0.86 |
| AROC | Archrock Inc | 0.5 | 1.33 | 0.98 |
| CFW.TO | Calfrac Well Services Ltd | 1.12 | 0.79 | 0.43 |
| PUMP | ProPetro Holding Corp | 0.12 | 1.42 | 1.31 |
| RES | RPC Inc | 0 | 1.19 | 1.18 |
| SCL.TO | Shawcor Ltd | 0.21 | 1.12 | 0.97 |
| SLCA | U.S. Silica Holdings Inc | 0.69 | 0.47 | 0.31 |
| STEP.TO | Step Energy Services Ltd | 0.27 | 1.67 | 1.4 |
| USAC | USA Compression Partners LP | 0.85 | 0.64 | 0.39 |
| WTTR | Select Energy Services Inc | 0.08 | 1.4 | 1.33 |
| Low | High | |
| Unlevered beta | 0.92 | 1.06 |
| Relevered beta | 1.15 | 1.31 |
| Adjusted relevered beta | 1.1 | 1.21 |
HLX'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 HLX:
cost_of_equity (10.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.1) + 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.