LPI
Laredo Petroleum Inc
Price:  
48.09 
USD
Volume:  
677,770.00
United States | Oil, Gas & Consumable Fuels
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LPI WACC - Weighted Average Cost of Capital

The WACC of Laredo Petroleum Inc (LPI) is 9.7%.

The Cost of Equity of Laredo Petroleum Inc (LPI) is 13.60%.
The Cost of Debt of Laredo Petroleum Inc (LPI) is 6.95%.

Range Selected
Cost of equity 11.00% - 16.20% 13.60%
Tax rate 0.80% - 1.20% 1.00%
Cost of debt 5.30% - 8.60% 6.95%
WACC 7.7% - 11.8% 9.7%
WACC

LPI WACC calculation

Category Low High
Long-term bond rate 4.2% 4.7%
Equity market risk premium 4.2% 5.2%
Adjusted beta 1.59 2.1
Additional risk adjustments 0.0% 0.5%
Cost of equity 11.00% 16.20%
Tax rate 0.80% 1.20%
Debt/Equity ratio 1.38 1.38
Cost of debt 5.30% 8.60%
After-tax WACC 7.7% 11.8%
Selected WACC 9.7%

LPI's CAPM model and how its cost of Equity is calculated

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 LPI:

cost_of_equity (13.60%) = risk_free_rate (4.45%) + equity_risk_premium (4.70%) * adjusted_beta (1.59) + 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.