The WACC of Kennedy-Wilson Holdings Inc (KW) is 9.5%.
| Range | Selected | |
| Cost of equity | 9.20% - 13.10% | 11.15% |
| Tax rate | 26.90% - 27.90% | 27.40% |
| Cost of debt | 4.20% - 20.90% | 12.55% |
| WACC | 4.3% - 14.6% | 9.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 1.16 | 1.46 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.20% | 13.10% |
| Tax rate | 26.90% | 27.90% |
| Debt/Equity ratio | 3.87 | 3.87 |
| Cost of debt | 4.20% | 20.90% |
| After-tax WACC | 4.3% | 14.6% |
| Selected WACC | 9.5% | |
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 KW:
cost_of_equity (11.15%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (1.16) + 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.