The WACC of ModivCare Inc (MODV) is 14.0%.
| Range | Selected | |
| Cost of equity | 53.30% - 185.20% | 119.25% |
| Tax rate | 13.80% - 21.20% | 17.50% |
| Cost of debt | 6.60% - 23.90% | 15.25% |
| WACC | 6.4% - 21.5% | 14.0% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 10.76 | 32.2 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 53.30% | 185.20% |
| Tax rate | 13.80% | 21.20% |
| Debt/Equity ratio | 60.22 | 60.22 |
| Cost of debt | 6.60% | 23.90% |
| After-tax WACC | 6.4% | 21.5% |
| Selected WACC | 14.0% | |
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 MODV:
cost_of_equity (119.25%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (10.76) + 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.