The WACC of Nuverra Environmental Solutions Inc (NES) is 7.3%.
| Range | Selected | |
| Cost of equity | 5.30% - 9.60% | 7.45% |
| Tax rate | 0.30% - 0.40% | 0.35% |
| Cost of debt | 7.00% - 7.20% | 7.10% |
| WACC | 6.1% - 8.4% | 7.3% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 4.2% | 5.2% |
| Adjusted beta | 0.38 | 0.94 |
| Additional risk adjustments | 0.5% | 1.0% |
| Cost of equity | 5.30% | 9.60% |
| Tax rate | 0.30% | 0.40% |
| Debt/Equity ratio | 0.99 | 0.99 |
| Cost of debt | 7.00% | 7.20% |
| After-tax WACC | 6.1% | 8.4% |
| Selected WACC | 7.3% | |
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 NES:
cost_of_equity (7.45%) = risk_free_rate (3.45%) + equity_risk_premium (4.70%) * adjusted_beta (0.38) + 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.