The WACC of Maxeon Solar Technologies Ltd (MAXN) is 10.3%.
| Range | Selected | |
| Cost of equity | 25.60% - 48.10% | 36.85% |
| Tax rate | 3.80% - 7.60% | 5.70% |
| Cost of debt | 7.00% - 7.10% | 7.05% |
| WACC | 9.0% - 11.5% | 10.3% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 4.73 | 7.73 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 25.60% | 48.10% |
| Tax rate | 3.80% | 7.60% |
| Debt/Equity ratio | 7.41 | 7.41 |
| Cost of debt | 7.00% | 7.10% |
| After-tax WACC | 9.0% | 11.5% |
| Selected WACC | 10.3% | |
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 MAXN:
cost_of_equity (36.85%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (4.73) + 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.