HYBE
Hybrid Energy Holdings Inc
Price:  
USD
Volume:  
2,302,680
United States | Finance and Insurance

HYBE WACC - Weighted Average Cost of Capital

The WACC of Hybrid Energy Holdings Inc (HYBE) is 3.7%.

The Cost of Equity of Hybrid Energy Holdings Inc (HYBE) is 6.05%.
The Cost of Debt of Hybrid Energy Holdings Inc (HYBE) is 5%.

RangeSelected
Cost of equity5.4% - 6.7%6.05%
Tax rate26.2% - 27.0%26.6%
Cost of debt5.0% - 5.0%5%
WACC3.7% - 3.7%3.7%
WACC

HYBE WACC calculation

CategoryLowHigh
Long-term bond rate3.9%4.4%
Equity market risk premium4.6%5.6%
Adjusted beta0.320.33
Additional risk adjustments0.0%0.5%
Cost of equity5.4%6.7%
Tax rate26.2%27.0%
Debt/Equity ratio
125.57125.57
Cost of debt5.0%5.0%
After-tax WACC3.7%3.7%
Selected WACC3.7%

HYBE WACC - Detailed calculations of Beta

Debt/EquityUnlevered
PeersCompany NameratioBetabeta
HYBEHybrid Energy Holdings Inc125.57-35.75-0.39
JCI.H.V JM Capital II Corp 1.57 1.84 0.86
OPUS Opus Magnum Ameris Inc 48281.82 0 0
WWSG Worldwide Strategies Inc 202.21 -0.89 -0.01
LowHigh
Unlevered beta00
Relevered beta-0.010
Adjusted relevered beta0.320.33

HYBE'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 HYBE:

cost_of_equity (6.05%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.32) + 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.