The WACC of Key Energy Services Inc (KEGX) is 9.8%.
| Range | Selected | |
| Cost of equity | 19.10% - 29.50% | 24.30% |
| Tax rate | 2.10% - 2.90% | 2.50% |
| Cost of debt | 7.00% - 11.70% | 9.35% |
| WACC | 7.4% - 12.2% | 9.8% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 3.32 | 4.39 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 19.10% | 29.50% |
| Tax rate | 2.10% | 2.90% |
| Debt/Equity ratio | 22.04 | 22.04 |
| Cost of debt | 7.00% | 11.70% |
| After-tax WACC | 7.4% | 12.2% |
| Selected WACC | 9.8% | |
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 KEGX:
cost_of_equity (24.30%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (3.32) + 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.