The WACC of Iconix Brand Group Inc (ICON) is 9.6%.
| Range | Selected | |
| Cost of equity | 29.50% - 49.10% | 39.30% |
| Tax rate | 17.80% - 21.30% | 19.55% |
| Cost of debt | 5.50% - 12.60% | 9.05% |
| WACC | 6.4% - 12.9% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 6.21 | 8.58 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 29.50% | 49.10% |
| Tax rate | 17.80% | 21.30% |
| Debt/Equity ratio | 12.37 | 12.37 |
| Cost of debt | 5.50% | 12.60% |
| After-tax WACC | 6.4% | 12.9% |
| Selected WACC | 9.6% | |
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 ICON:
cost_of_equity (39.30%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (6.21) + 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.