The WACC of Nabors Industries Ltd (NBR) is 9.6%.
| Range | Selected | |
| Cost of equity | 16.80% - 28.50% | 22.65% |
| Tax rate | 19.60% - 39.60% | 29.60% |
| Cost of debt | 6.20% - 15.60% | 10.90% |
| WACC | 6.8% - 12.4% | 9.6% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 2.82 | 4.22 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 16.80% | 28.50% |
| Tax rate | 19.60% | 39.60% |
| Debt/Equity ratio | 5.55 | 5.55 |
| Cost of debt | 6.20% | 15.60% |
| After-tax WACC | 6.8% | 12.4% |
| Selected WACC | 9.6% | |
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 NBR:
cost_of_equity (22.65%) = risk_free_rate (4.15%) + equity_risk_premium (5.10%) * adjusted_beta (2.82) + 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.