The WACC of Knot Offshore Partners LP (KNOP) is 8.7%.
| Range | Selected | |
| Cost of equity | 8.40% - 14.70% | 11.55% |
| Tax rate | 1.30% - 2.60% | 1.95% |
| Cost of debt | 4.00% - 12.40% | 8.20% |
| WACC | 4.9% - 12.6% | 8.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1 | 1.75 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 8.40% | 14.70% |
| Tax rate | 1.30% | 2.60% |
| Debt/Equity ratio | 3.98 | 3.98 |
| Cost of debt | 4.00% | 12.40% |
| After-tax WACC | 4.9% | 12.6% |
| Selected WACC | 8.7% | |
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 KNOP:
cost_of_equity (11.55%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (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.