The WACC of KLX Energy Services Holdings Inc (KLXE) is 11.5%.
| Range | Selected | |
| Cost of equity | 28.60% - 41.40% | 35.00% |
| Tax rate | 0.80% - 6.10% | 3.45% |
| Cost of debt | 7.00% - 11.50% | 9.25% |
| WACC | 9.2% - 13.9% | 11.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 5.39 | 6.53 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 28.60% | 41.40% |
| Tax rate | 0.80% | 6.10% |
| Debt/Equity ratio | 8.8 | 8.8 |
| Cost of debt | 7.00% | 11.50% |
| After-tax WACC | 9.2% | 13.9% |
| Selected WACC | 11.5% | |
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 KLXE:
cost_of_equity (35.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (5.39) + 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.