The WACC of Liberty Oilfield Services Inc (LBRT) is 7.2%.
| Range | Selected | |
| Cost of equity | 5.40% - 8.60% | 7.00% |
| Tax rate | 15.10% - 22.70% | 18.90% |
| Cost of debt | 9.10% - 11.20% | 10.15% |
| WACC | 5.8% - 8.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.23 | 0.57 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.40% | 8.60% |
| Tax rate | 15.10% | 22.70% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 9.10% | 11.20% |
| After-tax WACC | 5.8% | 8.6% |
| Selected WACC | 7.2% | |
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 LBRT:
cost_of_equity (7.00%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (0.23) + risk_adjustments (0.75%)
We include the risk adjustments, which range from 0% to 1%, to keep our WACC conservatives, especially for companies traded in developing markets.